Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.08% first-year return on $91,983 initial cash invested.
7.08%
Cash On Cash
8.19%
Cap Rate
1.42
DSCR
$4,304
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,983
Downpayment
20%
$70,460
Closing costs
1%
$3,523
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$3,761
Mortgage P&I
39%
$1,689
Property Taxes
11%
$488
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473