Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.78% first-year return on $84,927 initial cash invested.
0.78%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$3,540
Rent
$55
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,927
Downpayment
20%
$63,740
Closing costs
1%
$3,187
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,485
Mortgage P&I
44%
$1,564
Property Taxes
17%
$601
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389