Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $89,190 initial cash invested.
0.93%
Cash On Cash
6.47%
Cap Rate
1.11
DSCR
$2,800
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$2,731
Mortgage P&I
59%
$1,647
Property Taxes
0%
$13
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308