Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.23% first-year return on $91,815 initial cash invested.
4.23%
Cash On Cash
7.41%
Cap Rate
1.27
DSCR
$3,471
Rent
$324
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,471
Total Expenses
$3,147
Mortgage P&I
49%
$1,708
Property Taxes
3%
$104
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382