Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.26% first-year return on $90,093 initial cash invested.
5.26%
Cash On Cash
7.68%
Cap Rate
1.32
DSCR
$3,468
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,093
Downpayment
20%
$68,660
Closing costs
1%
$3,433
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$3,073
Mortgage P&I
48%
$1,664
Property Taxes
3%
$104
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381