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 $89,967 initial cash invested.
1.84%
Cash On Cash
6.78%
Cap Rate
1.16
DSCR
$3,088
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,967
Downpayment
20%
$68,540
Closing costs
1%
$3,427
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$2,950
Mortgage P&I
54%
$1,675
Property Taxes
3%
$101
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340