Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.21% first-year return on $95,679 initial cash invested.
8.21%
Cash On Cash
8.48%
Cap Rate
1.46
DSCR
$4,138
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$3,483
Mortgage P&I
43%
$1,793
Property Taxes
4%
$152
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455