Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.91% first-year return on $95,259 initial cash invested.
4.91%
Cash On Cash
7.54%
Cap Rate
1.31
DSCR
$3,974
Rent
$390
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,259
Downpayment
20%
$73,580
Closing costs
1%
$3,679
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$3,584
Mortgage P&I
44%
$1,764
Property Taxes
9%
$341
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437