Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.49% first-year return on $83,667 initial cash invested.
1.49%
Cash On Cash
6.83%
Cap Rate
1.14
DSCR
$2,872
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,667
Downpayment
20%
$62,540
Closing costs
1%
$3,127
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$2,768
Mortgage P&I
54%
$1,560
Property Taxes
4%
$117
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316