Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.13% first-year return on $86,334 initial cash invested.
8.13%
Cash On Cash
8.63%
Cap Rate
1.46
DSCR
$3,940
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,334
Downpayment
20%
$65,080
Closing costs
1%
$3,254
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$3,355
Mortgage P&I
41%
$1,598
Property Taxes
8%
$303
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433