Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.92% first-year return on $86,040 initial cash invested.
1.92%
Cash On Cash
6.97%
Cap Rate
1.16
DSCR
$3,194
Rent
$138
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$3,056
Mortgage P&I
51%
$1,615
Property Taxes
8%
$242
Home Insurance
4%
$113
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351