Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.91% first-year return on $92,151 initial cash invested.
4.91%
Cash On Cash
7.65%
Cap Rate
1.3
DSCR
$3,674
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,151
Downpayment
20%
$70,620
Closing costs
1%
$3,531
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,297
Mortgage P&I
47%
$1,727
Property Taxes
5%
$192
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404