Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.33% first-year return on $91,836 initial cash invested.
4.33%
Cash On Cash
7.54%
Cap Rate
1.29
DSCR
$4,050
Rent
$331
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,836
Downpayment
20%
$70,320
Closing costs
1%
$3,516
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$3,719
Mortgage P&I
42%
$1,716
Property Taxes
12%
$503
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446