Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.71% first-year return on $84,318 initial cash invested.
3.71%
Cash On Cash
7.3%
Cap Rate
1.25
DSCR
$3,192
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,318
Downpayment
20%
$63,160
Closing costs
1%
$3,158
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$2,931
Mortgage P&I
48%
$1,531
Property Taxes
6%
$200
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351