Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.29% first-year return on $92,319 initial cash invested.
5.29%
Cash On Cash
7.82%
Cap Rate
1.32
DSCR
$3,922
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,319
Downpayment
20%
$70,780
Closing costs
1%
$3,539
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$3,515
Mortgage P&I
44%
$1,743
Property Taxes
8%
$310
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431