Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.55% first-year return on $85,578 initial cash invested.
2.55%
Cash On Cash
7.05%
Cap Rate
1.2
DSCR
$3,230
Rent
$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,578
Downpayment
20%
$64,360
Closing costs
1%
$3,218
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$3,048
Mortgage P&I
49%
$1,580
Property Taxes
8%
$254
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355