Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.4% first-year return on $89,526 initial cash invested.
9.4%
Cash On Cash
9.03%
Cap Rate
1.55
DSCR
$5,206
Rent
$701
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
$89,526
Downpayment
20%
$68,120
Closing costs
1%
$3,406
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,206
Total Expenses
$4,505
Mortgage P&I
32%
$1,655
Property Taxes
12%
$629
Home Insurance
4%
$187
HOA
5%
$264
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573