Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.6% first-year return on $91,878 initial cash invested.
5.6%
Cash On Cash
7.79%
Cap Rate
1.34
DSCR
$3,756
Rent
$429
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
$91,878
Downpayment
20%
$70,360
Closing costs
1%
$3,518
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$3,327
Mortgage P&I
45%
$1,705
Property Taxes
6%
$219
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413