Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.58% first-year return on $86,901 initial cash invested.
9.58%
Cash On Cash
8.94%
Cap Rate
1.54
DSCR
$3,988
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,901
Downpayment
20%
$65,620
Closing costs
1%
$3,281
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$3,294
Mortgage P&I
40%
$1,591
Property Taxes
6%
$226
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439