Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.02% first-year return on $91,122 initial cash invested.
3.02%
Cash On Cash
7.08%
Cap Rate
1.21
DSCR
$3,338
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$3,109
Mortgage P&I
51%
$1,690
Property Taxes
4%
$128
Home Insurance
4%
$122
HOA
1%
$33
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367