Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.02% first-year return on $84,339 initial cash invested.
5.02%
Cash On Cash
7.88%
Cap Rate
1.3
DSCR
$3,268
Rent
$353
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$2,915
Mortgage P&I
49%
$1,590
Property Taxes
3%
$102
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359