Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.62% first-year return on $88,245 initial cash invested.
2.62%
Cash On Cash
7.15%
Cap Rate
1.2
DSCR
$3,656
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,245
Downpayment
20%
$66,900
Closing costs
1%
$3,345
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,656
Total Expenses
$3,463
Mortgage P&I
45%
$1,654
Property Taxes
12%
$450
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402