Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.43% first-year return on $84,633 initial cash invested.
9.43%
Cash On Cash
9.08%
Cap Rate
1.52
DSCR
$3,806
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$3,141
Mortgage P&I
42%
$1,585
Property Taxes
4%
$148
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419