Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.63% first-year return on $94,797 initial cash invested.
2.63%
Cash On Cash
7.25%
Cap Rate
1.19
DSCR
$3,753
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,797
Downpayment
20%
$73,140
Closing costs
1%
$3,657
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$3,545
Mortgage P&I
49%
$1,851
Property Taxes
8%
$292
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413