Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.06% first-year return on $94,692 initial cash invested.
7.06%
Cash On Cash
8.28%
Cap Rate
1.4
DSCR
$4,060
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,692
Downpayment
20%
$73,040
Closing costs
1%
$3,652
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,060
Total Expenses
$3,503
Mortgage P&I
44%
$1,800
Property Taxes
5%
$195
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447