Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.94% first-year return on $91,878 initial cash invested.
0.94%
Cash On Cash
6.59%
Cap Rate
1.13
DSCR
$3,702
Rent
$72
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,878
Downpayment
20%
$70,360
Closing costs
1%
$3,518
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$3,630
Mortgage P&I
46%
$1,712
Property Taxes
14%
$504
Home Insurance
4%
$135
HOA
1%
$21
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407