Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5% first-year return on $93,096 initial cash invested.
5%
Cash On Cash
7.69%
Cap Rate
1.31
DSCR
$3,706
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$3,318
Mortgage P&I
47%
$1,755
Property Taxes
4%
$160
Home Insurance
3%
$126
HOA
0%
$17
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408