Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.18% first-year return on $91,899 initial cash invested.
2.18%
Cash On Cash
6.86%
Cap Rate
1.18
DSCR
$3,408
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,899
Downpayment
20%
$70,380
Closing costs
1%
$3,519
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,241
Mortgage P&I
50%
$1,710
Property Taxes
7%
$251
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375