Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.28% first-year return on $93,411 initial cash invested.
1.28%
Cash On Cash
6.58%
Cap Rate
1.14
DSCR
$3,504
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,411
Downpayment
20%
$71,820
Closing costs
1%
$3,591
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$3,404
Mortgage P&I
49%
$1,728
Property Taxes
9%
$316
Home Insurance
4%
$128
HOA
1%
$42
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385