Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.3% first-year return on $91,248 initial cash invested.
3.3%
Cash On Cash
7.52%
Cap Rate
1.24
DSCR
$4,347
Rent
$251
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$4,096
Mortgage P&I
41%
$1,762
Property Taxes
17%
$723
Home Insurance
3%
$122
HOA
0%
$11
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478