Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $84,087 initial cash invested.
0.66%
Cash On Cash
6.44%
Cap Rate
1.11
DSCR
$3,162
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,087
Downpayment
20%
$62,940
Closing costs
1%
$3,147
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$3,116
Mortgage P&I
48%
$1,517
Property Taxes
14%
$436
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348