Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.34% first-year return on $87,657 initial cash invested.
2.34%
Cash On Cash
7.1%
Cap Rate
1.19
DSCR
$3,441
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,657
Downpayment
20%
$66,340
Closing costs
1%
$3,317
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$3,270
Mortgage P&I
48%
$1,654
Property Taxes
10%
$328
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379