Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.06% first-year return on $90,240 initial cash invested.
14.06%
Cash On Cash
10.16%
Cap Rate
1.74
DSCR
$4,576
Rent
$1,057
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,240
Downpayment
20%
$68,800
Closing costs
1%
$3,440
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,576
Total Expenses
$3,519
Mortgage P&I
37%
$1,673
Property Taxes
4%
$171
Home Insurance
3%
$120
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503