Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.74% first-year return on $95,238 initial cash invested.
1.74%
Cash On Cash
6.65%
Cap Rate
1.15
DSCR
$3,321
Rent
$138
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
$95,238
Downpayment
20%
$73,560
Closing costs
1%
$3,678
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$3,183
Mortgage P&I
53%
$1,768
Property Taxes
5%
$154
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365