Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.72% first-year return on $85,032 initial cash invested.
6.72%
Cash On Cash
8.16%
Cap Rate
1.4
DSCR
$3,538
Rent
$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,032
Downpayment
20%
$63,840
Closing costs
1%
$3,192
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,538
Total Expenses
$3,062
Mortgage P&I
44%
$1,553
Property Taxes
4%
$143
Home Insurance
3%
$114
HOA
1%
$48
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389