Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.47% first-year return on $95,490 initial cash invested.
8.47%
Cash On Cash
8.82%
Cap Rate
1.46
DSCR
$4,456
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$3,782
Mortgage P&I
42%
$1,860
Property Taxes
6%
$278
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490