Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.99% first-year return on $83,709 initial cash invested.
8.99%
Cash On Cash
8.89%
Cap Rate
1.51
DSCR
$3,855
Rent
$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,709
Downpayment
20%
$62,580
Closing costs
1%
$3,129
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,855
Total Expenses
$3,228
Mortgage P&I
40%
$1,536
Property Taxes
7%
$267
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424