Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3% first-year return on $85,935 initial cash invested.
3%
Cash On Cash
7.05%
Cap Rate
1.23
DSCR
$3,542
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,935
Downpayment
20%
$64,700
Closing costs
1%
$3,235
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$3,327
Mortgage P&I
44%
$1,543
Property Taxes
14%
$485
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390