Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.19% first-year return on $86,943 initial cash invested.
5.19%
Cash On Cash
7.75%
Cap Rate
1.33
DSCR
$3,627
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,943
Downpayment
20%
$65,660
Closing costs
1%
$3,283
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,627
Total Expenses
$3,251
Mortgage P&I
44%
$1,598
Property Taxes
8%
$301
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399