Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.15% first-year return on $91,458 initial cash invested.
9.15%
Cash On Cash
8.88%
Cap Rate
1.51
DSCR
$4,406
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,458
Downpayment
20%
$69,960
Closing costs
1%
$3,498
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$3,709
Mortgage P&I
39%
$1,716
Property Taxes
8%
$373
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485