Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.85% first-year return on $86,355 initial cash invested.
8.85%
Cash On Cash
8.66%
Cap Rate
1.5
DSCR
$3,648
Rent
$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$3,011
Mortgage P&I
43%
$1,565
Property Taxes
2%
$90
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401