Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.46% first-year return on $88,392 initial cash invested.
3.46%
Cash On Cash
7.19%
Cap Rate
1.25
DSCR
$3,686
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$3,431
Mortgage P&I
44%
$1,607
Property Taxes
12%
$453
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405