Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.15% first-year return on $89,631 initial cash invested.
5.15%
Cash On Cash
7.74%
Cap Rate
1.32
DSCR
$3,760
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,631
Downpayment
20%
$68,220
Closing costs
1%
$3,411
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,760
Total Expenses
$3,375
Mortgage P&I
44%
$1,664
Property Taxes
8%
$303
Home Insurance
3%
$122
HOA
0%
$8
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414