Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.82% first-year return on $88,539 initial cash invested.
3.82%
Cash On Cash
7.37%
Cap Rate
1.26
DSCR
$3,666
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$3,384
Mortgage P&I
45%
$1,634
Property Taxes
10%
$382
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403