Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.27% first-year return on $89,799 initial cash invested.
2.27%
Cash On Cash
7.09%
Cap Rate
1.18
DSCR
$3,560
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$3,390
Mortgage P&I
48%
$1,709
Property Taxes
10%
$356
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392