Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.29% first-year return on $84,213 initial cash invested.
4.29%
Cash On Cash
7.39%
Cap Rate
1.28
DSCR
$3,183
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,213
Downpayment
20%
$63,060
Closing costs
1%
$3,153
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$2,882
Mortgage P&I
48%
$1,514
Property Taxes
4%
$125
Home Insurance
4%
$112
HOA
2%
$50
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350