Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $93,579 initial cash invested.
0.44%
Cash On Cash
6.56%
Cap Rate
1.09
DSCR
$3,045
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$3,011
Mortgage P&I
59%
$1,810
Property Taxes
1%
$40
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335