Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.59% first-year return on $88,371 initial cash invested.
2.59%
Cash On Cash
6.89%
Cap Rate
1.2
DSCR
$3,192
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,371
Downpayment
20%
$67,020
Closing costs
1%
$3,351
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$3,001
Mortgage P&I
50%
$1,604
Property Taxes
6%
$192
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351