Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.55% first-year return on $90,723 initial cash invested.
1.55%
Cash On Cash
6.8%
Cap Rate
1.16
DSCR
$3,951
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,723
Downpayment
20%
$69,260
Closing costs
1%
$3,463
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,951
Total Expenses
$3,834
Mortgage P&I
43%
$1,688
Property Taxes
17%
$683
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435