Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.52% first-year return on $91,962 initial cash invested.
8.52%
Cash On Cash
8.61%
Cap Rate
1.48
DSCR
$4,275
Rent
$653
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
$91,962
Downpayment
20%
$70,440
Closing costs
1%
$3,522
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$3,622
Mortgage P&I
40%
$1,703
Property Taxes
8%
$345
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470