Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.48% first-year return on $94,461 initial cash invested.
3.48%
Cash On Cash
7.39%
Cap Rate
1.24
DSCR
$3,843
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,461
Downpayment
20%
$72,820
Closing costs
1%
$3,641
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$3,569
Mortgage P&I
47%
$1,813
Property Taxes
8%
$312
Home Insurance
3%
$130
HOA
0%
$7
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423