Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.59% first-year return on $85,368 initial cash invested.
1.59%
Cash On Cash
6.73%
Cap Rate
1.15
DSCR
$3,142
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$3,029
Mortgage P&I
50%
$1,559
Property Taxes
8%
$255
Home Insurance
4%
$114
HOA
1%
$32
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346