Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.68% first-year return on $83,898 initial cash invested.
5.68%
Cash On Cash
7.76%
Cap Rate
1.36
DSCR
$3,476
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,476
Total Expenses
$3,079
Mortgage P&I
43%
$1,492
Property Taxes
8%
$294
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382