Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.43% first-year return on $92,277 initial cash invested.
7.43%
Cash On Cash
8.3%
Cap Rate
1.43
DSCR
$4,000
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,277
Downpayment
20%
$70,740
Closing costs
1%
$3,537
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$3,429
Mortgage P&I
43%
$1,715
Property Taxes
6%
$230
Home Insurance
3%
$124
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440