Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.09% first-year return on $91,500 initial cash invested.
5.09%
Cash On Cash
7.75%
Cap Rate
1.31
DSCR
$3,660
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$3,272
Mortgage P&I
47%
$1,727
Property Taxes
5%
$179
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$403