Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.6% first-year return on $89,673 initial cash invested.
4.6%
Cash On Cash
7.57%
Cap Rate
1.29
DSCR
$3,606
Rent
$344
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
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,606
Total Expenses
$3,262
Mortgage P&I
46%
$1,665
Property Taxes
7%
$249
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397