Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $92,907 initial cash invested.
3.27%
Cash On Cash
7.24%
Cap Rate
1.23
DSCR
$3,776
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,907
Downpayment
20%
$71,340
Closing costs
1%
$3,567
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$3,523
Mortgage P&I
46%
$1,749
Property Taxes
10%
$365
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415