Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $86,439 initial cash invested.
1.06%
Cash On Cash
6.84%
Cap Rate
1.13
DSCR
$3,483
Rent
$76
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,439
Downpayment
20%
$65,180
Closing costs
1%
$3,259
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$3,407
Mortgage P&I
47%
$1,642
Property Taxes
13%
$468
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383