Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.77% first-year return on $89,673 initial cash invested.
3.77%
Cash On Cash
7.25%
Cap Rate
1.26
DSCR
$3,698
Rent
$282
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,673
Downpayment
20%
$68,260
Closing costs
1%
$3,413
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$3,416
Mortgage P&I
44%
$1,632
Property Taxes
8%
$309
Home Insurance
3%
$121
HOA
3%
$96
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407