Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.38% first-year return on $90,135 initial cash invested.
6.38%
Cash On Cash
8.17%
Cap Rate
1.37
DSCR
$3,945
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$3,466
Mortgage P&I
43%
$1,701
Property Taxes
8%
$303
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434