Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.74% first-year return on $86,313 initial cash invested.
1.74%
Cash On Cash
6.69%
Cap Rate
1.16
DSCR
$3,180
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,313
Downpayment
20%
$65,060
Closing costs
1%
$3,253
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$3,055
Mortgage P&I
49%
$1,561
Property Taxes
6%
$187
Home Insurance
4%
$119
HOA
3%
$107
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350