Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.44% first-year return on $91,941 initial cash invested.
5.44%
Cash On Cash
7.81%
Cap Rate
1.33
DSCR
$3,732
Rent
$417
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,941
Downpayment
20%
$70,420
Closing costs
1%
$3,521
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$3,315
Mortgage P&I
46%
$1,725
Property Taxes
5%
$195
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411