Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.85% first-year return on $89,190 initial cash invested.
2.85%
Cash On Cash
7.16%
Cap Rate
1.22
DSCR
$3,723
Rent
$212
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
6.2%
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
$3,723
Total Expenses
$3,511
Mortgage P&I
45%
$1,663
Property Taxes
12%
$462
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410