Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.64% first-year return on $92,718 initial cash invested.
7.64%
Cash On Cash
8.38%
Cap Rate
1.44
DSCR
$4,148
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,718
Downpayment
20%
$71,160
Closing costs
1%
$3,558
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,148
Total Expenses
$3,558
Mortgage P&I
42%
$1,729
Property Taxes
7%
$291
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456