Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.82% first-year return on $84,780 initial cash invested.
6.82%
Cash On Cash
8.14%
Cap Rate
1.41
DSCR
$3,591
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$3,109
Mortgage P&I
43%
$1,531
Property Taxes
7%
$240
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395