Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.48% first-year return on $91,498 initial cash invested.
3.48%
Cash On Cash
7.31%
Cap Rate
1.25
DSCR
$4,161
Rent
$265
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,498
Downpayment
20%
$69,998
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$3,896
Mortgage P&I
41%
$1,700
Property Taxes
15%
$633
Home Insurance
3%
$122
HOA
1%
$27
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458