Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.18% first-year return on $84,927 initial cash invested.
0.18%
Cash On Cash
6.45%
Cap Rate
1.09
DSCR
$3,126
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,927
Downpayment
20%
$63,740
Closing costs
1%
$3,187
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$3,113
Mortgage P&I
50%
$1,576
Property Taxes
12%
$369
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344