Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.23% first-year return on $91,353 initial cash invested.
5.23%
Cash On Cash
7.62%
Cap Rate
1.32
DSCR
$3,360
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,353
Downpayment
20%
$69,860
Closing costs
1%
$3,493
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$2,962
Mortgage P&I
50%
$1,685
Property Taxes
0%
$13
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370