Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.33% first-year return on $86,586 initial cash invested.
7.33%
Cash On Cash
8.52%
Cap Rate
1.41
DSCR
$3,681
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,586
Downpayment
20%
$65,320
Closing costs
1%
$3,266
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$3,152
Mortgage P&I
45%
$1,644
Property Taxes
4%
$140
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405