Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.86% first-year return on $92,823 initial cash invested.
7.86%
Cash On Cash
8.36%
Cap Rate
1.45
DSCR
$3,940
Rent
$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,823
Downpayment
20%
$71,260
Closing costs
1%
$3,563
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$3,332
Mortgage P&I
44%
$1,717
Property Taxes
4%
$145
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433