Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.87% first-year return on $84,906 initial cash invested.
3.87%
Cash On Cash
7.38%
Cap Rate
1.27
DSCR
$3,450
Rent
$274
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$3,176
Mortgage P&I
45%
$1,548
Property Taxes
10%
$332
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380