Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.2% first-year return on $86,922 initial cash invested.
6.2%
Cash On Cash
8.06%
Cap Rate
1.37
DSCR
$3,646
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$3,197
Mortgage P&I
44%
$1,610
Property Taxes
6%
$223
Home Insurance
3%
$103
HOA
1%
$21
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401