Unlock all features! Tap here to upgrade
SW Mendenhall St #Middleton, Mountain Home, ID 83647
3 beds • 3 baths • 1743 sqft
$363,990
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.66% first-year return on $76,438 initial cash invested.
-7.66%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$2,319
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $2,807 expenses = $488 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,438
Downpayment
20%
$72,798
Closing costs
1%
$3,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,319
Total Expenses
$2,807
Mortgage P&I
79%
$1,841
Property Taxes
8%
$182
Home Insurance
5%
$127
HOA
2%
$54
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0