Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.28% first-year return on $90,282 initial cash invested.
5.28%
Cash On Cash
7.84%
Cap Rate
1.34
DSCR
$4,254
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,282
Downpayment
20%
$68,840
Closing costs
1%
$3,442
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$3,857
Mortgage P&I
40%
$1,682
Property Taxes
14%
$610
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468