Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.4% first-year return on $87,069 initial cash invested.
0.4%
Cash On Cash
6.61%
Cap Rate
1.11
DSCR
$3,766
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$3,737
Mortgage P&I
43%
$1,633
Property Taxes
18%
$666
Home Insurance
3%
$116
HOA
1%
$41
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414