Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.81% first-year return on $93,579 initial cash invested.
4.81%
Cash On Cash
7.54%
Cap Rate
1.3
DSCR
$3,786
Rent
$375
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
6.0%
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
$3,786
Total Expenses
$3,411
Mortgage P&I
46%
$1,735
Property Taxes
7%
$264
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416