Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.57% first-year return on $95,511 initial cash invested.
6.57%
Cash On Cash
8.12%
Cap Rate
1.39
DSCR
$4,290
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,511
Downpayment
20%
$73,820
Closing costs
1%
$3,691
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,290
Total Expenses
$3,767
Mortgage P&I
42%
$1,803
Property Taxes
7%
$308
Home Insurance
3%
$130
HOA
2%
$66
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472