Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.44% first-year return on $83,583 initial cash invested.
8.44%
Cash On Cash
8.82%
Cap Rate
1.49
DSCR
$4,059
Rent
$588
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,059
Total Expenses
$3,471
Mortgage P&I
38%
$1,546
Property Taxes
12%
$467
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446