Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.73% first-year return on $92,676 initial cash invested.
3.73%
Cash On Cash
7.26%
Cap Rate
1.26
DSCR
$3,849
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,849
Total Expenses
$3,561
Mortgage P&I
44%
$1,708
Property Taxes
11%
$419
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423