Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.4% first-year return on $84,444 initial cash invested.
0.4%
Cash On Cash
6.3%
Cap Rate
1.09
DSCR
$2,730
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,444
Downpayment
20%
$63,280
Closing costs
1%
$3,164
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$2,702
Mortgage P&I
56%
$1,523
Property Taxes
5%
$137
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300