Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.78% first-year return on $91,647 initial cash invested.
2.78%
Cash On Cash
7.28%
Cap Rate
1.2
DSCR
$3,585
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,647
Downpayment
20%
$70,140
Closing costs
1%
$3,507
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$3,373
Mortgage P&I
49%
$1,773
Property Taxes
7%
$265
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394