Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.67% first-year return on $90,534 initial cash invested.
1.67%
Cash On Cash
6.79%
Cap Rate
1.15
DSCR
$3,212
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$3,086
Mortgage P&I
53%
$1,699
Property Taxes
5%
$175
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353