Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.52% first-year return on $90,282 initial cash invested.
1.52%
Cash On Cash
6.74%
Cap Rate
1.15
DSCR
$3,368
Rent
$114
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$3,254
Mortgage P&I
50%
$1,684
Property Taxes
8%
$255
Home Insurance
4%
$122
HOA
1%
$48
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370