Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.37% first-year return on $92,529 initial cash invested.
2.37%
Cash On Cash
6.91%
Cap Rate
1.19
DSCR
$3,496
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,529
Downpayment
20%
$70,980
Closing costs
1%
$3,549
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$3,313
Mortgage P&I
49%
$1,721
Property Taxes
4%
$136
Home Insurance
3%
$122
HOA
4%
$144
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385