Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.75% first-year return on $91,479 initial cash invested.
4.75%
Cash On Cash
7.58%
Cap Rate
1.32
DSCR
$4,353
Rent
$362
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
6.0%
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
$4,353
Total Expenses
$3,991
Mortgage P&I
38%
$1,673
Property Taxes
16%
$716
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479