Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.99% first-year return on $92,928 initial cash invested.
0.99%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$3,724
Rent
$77
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,928
Downpayment
20%
$71,360
Closing costs
1%
$3,568
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,724
Total Expenses
$3,647
Mortgage P&I
48%
$1,789
Property Taxes
12%
$445
Home Insurance
3%
$128
HOA
0%
$18
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410