Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.81% first-year return on $88,896 initial cash invested.
2.81%
Cash On Cash
7.05%
Cap Rate
1.21
DSCR
$3,558
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,896
Downpayment
20%
$67,520
Closing costs
1%
$3,376
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,350
Mortgage P&I
46%
$1,633
Property Taxes
11%
$392
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391