Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.28% first-year return on $91,353 initial cash invested.
4.28%
Cash On Cash
7.62%
Cap Rate
1.27
DSCR
$3,651
Rent
$326
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,353
Downpayment
20%
$69,860
Closing costs
1%
$3,493
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$3,325
Mortgage P&I
48%
$1,745
Property Taxes
5%
$176
Home Insurance
3%
$122
HOA
1%
$40
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402