Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.78% first-year return on $83,604 initial cash invested.
5.78%
Cash On Cash
7.86%
Cap Rate
1.36
DSCR
$3,444
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,604
Downpayment
20%
$62,480
Closing costs
1%
$3,124
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$3,041
Mortgage P&I
44%
$1,504
Property Taxes
8%
$261
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379