Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.06% first-year return on $91,269 initial cash invested.
13.06%
Cash On Cash
9.87%
Cap Rate
1.69
DSCR
$4,539
Rent
$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,269
Downpayment
20%
$69,780
Closing costs
1%
$3,489
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,539
Total Expenses
$3,546
Mortgage P&I
37%
$1,696
Property Taxes
4%
$170
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499