Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.78% first-year return on $86,124 initial cash invested.
5.78%
Cash On Cash
7.87%
Cap Rate
1.36
DSCR
$3,566
Rent
$415
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,124
Downpayment
20%
$64,880
Closing costs
1%
$3,244
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$3,151
Mortgage P&I
44%
$1,569
Property Taxes
7%
$250
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392