Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.62% first-year return on $91,479 initial cash invested.
2.62%
Cash On Cash
7.07%
Cap Rate
1.2
DSCR
$3,762
Rent
$200
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$3,562
Mortgage P&I
45%
$1,711
Property Taxes
12%
$451
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414