Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.92% first-year return on $90,198 initial cash invested.
12.92%
Cash On Cash
9.82%
Cap Rate
1.69
DSCR
$4,560
Rent
$971
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,198
Downpayment
20%
$68,760
Closing costs
1%
$3,438
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$3,589
Mortgage P&I
36%
$1,659
Property Taxes
5%
$250
Home Insurance
3%
$122
HOA
0%
$8
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502