Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.56% first-year return on $86,544 initial cash invested.
4.56%
Cash On Cash
7.53%
Cap Rate
1.3
DSCR
$3,512
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$3,183
Mortgage P&I
45%
$1,579
Property Taxes
9%
$307
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386