Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.26% first-year return on $89,253 initial cash invested.
0.26%
Cash On Cash
6.31%
Cap Rate
1.1
DSCR
$3,531
Rent
$19
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,253
Downpayment
20%
$67,860
Closing costs
1%
$3,393
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$3,512
Mortgage P&I
46%
$1,623
Property Taxes
16%
$577
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388