Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.07% first-year return on $93,096 initial cash invested.
3.07%
Cash On Cash
7.07%
Cap Rate
1.22
DSCR
$3,394
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,096
Downpayment
20%
$71,520
Closing costs
1%
$3,576
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,394
Total Expenses
$3,156
Mortgage P&I
51%
$1,733
Property Taxes
1%
$43
Home Insurance
4%
$126
HOA
3%
$100
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373