Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.89% first-year return on $88,161 initial cash invested.
5.89%
Cash On Cash
7.88%
Cap Rate
1.36
DSCR
$3,579
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,161
Downpayment
20%
$66,820
Closing costs
1%
$3,341
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$3,146
Mortgage P&I
45%
$1,619
Property Taxes
2%
$87
Home Insurance
3%
$119
HOA
3%
$105
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394