Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.28% first-year return on $89,169 initial cash invested.
0.28%
Cash On Cash
6.52%
Cap Rate
1.09
DSCR
$3,372
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$3,351
Mortgage P&I
50%
$1,686
Property Taxes
10%
$346
Home Insurance
5%
$172
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371