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 might be a fair Mid-Term investment with a projected 1.17% first-year return on $94,438 initial cash invested.
1.17%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$3,478
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $3,386 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,438
Downpayment
20%
$72,798
Closing costs
1%
$3,640
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,478
Total Expenses
$3,386
Mortgage P&I
53%
$1,841
Property Taxes
5%
$182
Home Insurance
4%
$127
HOA
2%
$54
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383