Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.88% first-year return on $86,691 initial cash invested.
9.88%
Cash On Cash
9.27%
Cap Rate
1.54
DSCR
$4,322
Rent
$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,691
Downpayment
20%
$65,420
Closing costs
1%
$3,271
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,322
Total Expenses
$3,608
Mortgage P&I
38%
$1,639
Property Taxes
9%
$377
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475