Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.99% first-year return on $90,240 initial cash invested.
1.99%
Cash On Cash
6.88%
Cap Rate
1.16
DSCR
$3,166
Rent
$150
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,240
Downpayment
20%
$68,800
Closing costs
1%
$3,440
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$3,016
Mortgage P&I
54%
$1,695
Property Taxes
4%
$122
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348