Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.27% first-year return on $87,405 initial cash invested.
5.27%
Cash On Cash
7.69%
Cap Rate
1.34
DSCR
$3,844
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,405
Downpayment
20%
$66,100
Closing costs
1%
$3,305
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$3,460
Mortgage P&I
41%
$1,579
Property Taxes
12%
$458
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423