Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.52% first-year return on $91,773 initial cash invested.
3.52%
Cash On Cash
7.44%
Cap Rate
1.24
DSCR
$3,712
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,773
Downpayment
20%
$70,260
Closing costs
1%
$3,513
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$3,443
Mortgage P&I
47%
$1,760
Property Taxes
8%
$304
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408