Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.08% first-year return on $85,788 initial cash invested.
1.08%
Cash On Cash
6.54%
Cap Rate
1.13
DSCR
$3,294
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$3,217
Mortgage P&I
47%
$1,550
Property Taxes
13%
$431
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362