Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $91,479 initial cash invested.
0.93%
Cash On Cash
6.47%
Cap Rate
1.12
DSCR
$3,390
Rent
$71
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
$3,390
Total Expenses
$3,319
Mortgage P&I
50%
$1,680
Property Taxes
11%
$363
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373