Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.37% first-year return on $86,418 initial cash invested.
9.37%
Cash On Cash
8.83%
Cap Rate
1.54
DSCR
$4,114
Rent
$675
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
$86,418
Downpayment
20%
$65,160
Closing costs
1%
$3,258
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,114
Total Expenses
$3,439
Mortgage P&I
38%
$1,558
Property Taxes
9%
$366
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453