Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.97% first-year return on $91,290 initial cash invested.
4.97%
Cash On Cash
7.57%
Cap Rate
1.3
DSCR
$3,362
Rent
$378
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
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$2,984
Mortgage P&I
50%
$1,689
Property Taxes
1%
$31
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370