Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.17% first-year return on $95,238 initial cash invested.
1.17%
Cash On Cash
6.58%
Cap Rate
1.14
DSCR
$3,698
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$3,605
Mortgage P&I
48%
$1,777
Property Taxes
11%
$399
Home Insurance
4%
$131
HOA
1%
$40
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407