Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.32% first-year return on $88,539 initial cash invested.
2.32%
Cash On Cash
6.87%
Cap Rate
1.18
DSCR
$3,144
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$2,973
Mortgage P&I
52%
$1,625
Property Taxes
4%
$139
Home Insurance
4%
$119
HOA
1%
$21
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346