Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.93% first-year return on $93,201 initial cash invested.
4.93%
Cash On Cash
7.74%
Cap Rate
1.31
DSCR
$4,089
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,201
Downpayment
20%
$71,620
Closing costs
1%
$3,581
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,089
Total Expenses
$3,706
Mortgage P&I
43%
$1,764
Property Taxes
10%
$407
Home Insurance
3%
$128
HOA
0%
$15
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450