Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $88,707 initial cash invested.
1.84%
Cash On Cash
6.81%
Cap Rate
1.17
DSCR
$3,404
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,707
Downpayment
20%
$67,340
Closing costs
1%
$3,367
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$3,268
Mortgage P&I
48%
$1,638
Property Taxes
10%
$353
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374