Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.48% first-year return on $95,784 initial cash invested.
8.48%
Cash On Cash
8.59%
Cap Rate
1.47
DSCR
$4,366
Rent
$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,784
Downpayment
20%
$74,080
Closing costs
1%
$3,704
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$3,689
Mortgage P&I
41%
$1,800
Property Taxes
6%
$255
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480