Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.52% first-year return on $93,348 initial cash invested.
6.52%
Cash On Cash
8%
Cap Rate
1.38
DSCR
$3,664
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,348
Downpayment
20%
$71,760
Closing costs
1%
$3,588
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$3,157
Mortgage P&I
47%
$1,738
Property Taxes
1%
$46
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403