Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.63% first-year return on $92,298 initial cash invested.
4.63%
Cash On Cash
7.52%
Cap Rate
1.29
DSCR
$3,704
Rent
$356
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
$92,298
Downpayment
20%
$70,760
Closing costs
1%
$3,538
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$3,348
Mortgage P&I
46%
$1,714
Property Taxes
6%
$222
Home Insurance
3%
$125
HOA
1%
$29
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407