Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.15% first-year return on $84,255 initial cash invested.
1.15%
Cash On Cash
6.94%
Cap Rate
1.13
DSCR
$3,078
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$2,997
Mortgage P&I
53%
$1,621
Property Taxes
6%
$189
Home Insurance
4%
$112
HOA
1%
$29
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339