Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.33% first-year return on $94,545 initial cash invested.
6.33%
Cash On Cash
7.95%
Cap Rate
1.38
DSCR
$4,212
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,212
Total Expenses
$3,713
Mortgage P&I
42%
$1,748
Property Taxes
10%
$404
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463