Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.6% first-year return on $92,004 initial cash invested.
6.6%
Cash On Cash
7.92%
Cap Rate
1.39
DSCR
$3,532
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,004
Downpayment
20%
$70,480
Closing costs
1%
$3,524
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$3,026
Mortgage P&I
48%
$1,680
Property Taxes
0%
$16
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389