Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.11% first-year return on $95,049 initial cash invested.
5.11%
Cash On Cash
7.62%
Cap Rate
1.31
DSCR
$3,652
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,049
Downpayment
20%
$73,380
Closing costs
1%
$3,669
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$3,247
Mortgage P&I
49%
$1,779
Property Taxes
2%
$81
Home Insurance
4%
$134
HOA
0%
$11
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402