Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $85,998 initial cash invested.
0.21%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$3,094
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,998
Downpayment
20%
$64,760
Closing costs
1%
$3,238
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$3,079
Mortgage P&I
53%
$1,629
Property Taxes
9%
$282
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340