Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.7% first-year return on $89,568 initial cash invested.
4.7%
Cash On Cash
7.63%
Cap Rate
1.31
DSCR
$3,946
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,568
Downpayment
20%
$68,160
Closing costs
1%
$3,408
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$3,595
Mortgage P&I
42%
$1,657
Property Taxes
12%
$477
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434