Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.23% first-year return on $84,990 initial cash invested.
3.23%
Cash On Cash
7.37%
Cap Rate
1.23
DSCR
$3,339
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$3,110
Mortgage P&I
48%
$1,597
Property Taxes
8%
$265
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367