Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.1% first-year return on $85,326 initial cash invested.
0.1%
Cash On Cash
6.32%
Cap Rate
1.09
DSCR
$3,180
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,326
Downpayment
20%
$64,120
Closing costs
1%
$3,206
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$3,173
Mortgage P&I
49%
$1,554
Property Taxes
13%
$401
Home Insurance
4%
$114
HOA
1%
$23
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350