Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.38% first-year return on $86,523 initial cash invested.
3.38%
Cash On Cash
7.37%
Cap Rate
1.23
DSCR
$3,188
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$2,944
Mortgage P&I
51%
$1,631
Property Taxes
2%
$71
Home Insurance
4%
$119
HOA
1%
$37
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351