Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $83,898 initial cash invested.
1.52%
Cash On Cash
6.78%
Cap Rate
1.14
DSCR
$2,938
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$2,832
Mortgage P&I
53%
$1,550
Property Taxes
5%
$151
Home Insurance
4%
$110
HOA
1%
$21
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323