Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.45% first-year return on $87,006 initial cash invested.
5.45%
Cash On Cash
7.91%
Cap Rate
1.35
DSCR
$4,161
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,006
Downpayment
20%
$65,720
Closing costs
1%
$3,286
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$3,766
Mortgage P&I
39%
$1,604
Property Taxes
15%
$634
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458