Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.66% first-year return on $89,211 initial cash invested.
2.66%
Cash On Cash
6.94%
Cap Rate
1.2
DSCR
$3,147
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,211
Downpayment
20%
$67,820
Closing costs
1%
$3,391
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$2,949
Mortgage P&I
52%
$1,636
Property Taxes
4%
$122
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346