Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.02% first-year return on $92,508 initial cash invested.
6.02%
Cash On Cash
7.99%
Cap Rate
1.35
DSCR
$3,684
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,508
Downpayment
20%
$70,960
Closing costs
1%
$3,548
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$3,220
Mortgage P&I
48%
$1,750
Property Taxes
2%
$78
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405