Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.24% first-year return on $84,696 initial cash invested.
7.24%
Cash On Cash
8.36%
Cap Rate
1.43
DSCR
$3,789
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$3,278
Mortgage P&I
41%
$1,549
Property Taxes
9%
$325
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417