Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.56% first-year return on $89,862 initial cash invested.
14.56%
Cash On Cash
10.45%
Cap Rate
1.77
DSCR
$5,115
Rent
$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,862
Downpayment
20%
$68,440
Closing costs
1%
$3,422
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,115
Total Expenses
$4,025
Mortgage P&I
33%
$1,686
Property Taxes
9%
$479
Home Insurance
2%
$120
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563