Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.31% first-year return on $93,978 initial cash invested.
3.31%
Cash On Cash
7.18%
Cap Rate
1.22
DSCR
$3,430
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,978
Downpayment
20%
$72,360
Closing costs
1%
$3,618
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$3,171
Mortgage P&I
52%
$1,768
Property Taxes
3%
$107
Home Insurance
4%
$130
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377