Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.31% first-year return on $93,411 initial cash invested.
3.31%
Cash On Cash
7.13%
Cap Rate
1.24
DSCR
$3,861
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,411
Downpayment
20%
$71,820
Closing costs
1%
$3,591
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$3,603
Mortgage P&I
45%
$1,723
Property Taxes
12%
$446
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425