Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.19% first-year return on $89,904 initial cash invested.
6.19%
Cash On Cash
7.98%
Cap Rate
1.37
DSCR
$3,861
Rent
$464
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,904
Downpayment
20%
$68,480
Closing costs
1%
$3,424
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$3,397
Mortgage P&I
43%
$1,659
Property Taxes
6%
$250
Home Insurance
3%
$122
HOA
1%
$54
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425