Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.21% first-year return on $89,652 initial cash invested.
3.21%
Cash On Cash
7.21%
Cap Rate
1.23
DSCR
$3,630
Rent
$240
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
$89,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,630
Total Expenses
$3,390
Mortgage P&I
46%
$1,664
Property Taxes
10%
$364
Home Insurance
3%
$122
HOA
0%
$6
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399