Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.6% first-year return on $90,891 initial cash invested.
3.6%
Cash On Cash
7.31%
Cap Rate
1.24
DSCR
$3,549
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,891
Downpayment
20%
$69,420
Closing costs
1%
$3,471
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$3,276
Mortgage P&I
48%
$1,699
Property Taxes
7%
$257
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390