Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.33% first-year return on $85,536 initial cash invested.
5.33%
Cash On Cash
7.82%
Cap Rate
1.33
DSCR
$3,386
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,006
Mortgage P&I
47%
$1,582
Property Taxes
4%
$150
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372