Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.55% first-year return on $92,970 initial cash invested.
5.55%
Cash On Cash
8.03%
Cap Rate
1.34
DSCR
$4,491
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,970
Downpayment
20%
$71,400
Closing costs
1%
$3,570
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,491
Total Expenses
$4,061
Mortgage P&I
40%
$1,778
Property Taxes
13%
$581
Home Insurance
3%
$128
HOA
1%
$46
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494