Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $91,542 initial cash invested.
1.43%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$3,356
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,542
Downpayment
20%
$70,040
Closing costs
1%
$3,502
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$3,247
Mortgage P&I
51%
$1,713
Property Taxes
8%
$258
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369