Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.21% first-year return on $91,416 initial cash invested.
5.21%
Cash On Cash
7.75%
Cap Rate
1.33
DSCR
$4,191
Rent
$397
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,416
Downpayment
20%
$69,920
Closing costs
1%
$3,496
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$3,794
Mortgage P&I
40%
$1,694
Property Taxes
12%
$499
Home Insurance
3%
$124
HOA
1%
$51
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461