Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.07% first-year return on $94,503 initial cash invested.
7.07%
Cash On Cash
8.38%
Cap Rate
1.4
DSCR
$4,209
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,503
Downpayment
20%
$72,860
Closing costs
1%
$3,643
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$3,652
Mortgage P&I
43%
$1,818
Property Taxes
7%
$274
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463