Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.31% first-year return on $90,324 initial cash invested.
0.31%
Cash On Cash
6.41%
Cap Rate
1.09
DSCR
$3,117
Rent
$23
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
$90,324
Downpayment
20%
$68,880
Closing costs
1%
$3,444
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,094
Mortgage P&I
54%
$1,692
Property Taxes
7%
$219
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343