Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.56% first-year return on $94,545 initial cash invested.
2.56%
Cash On Cash
6.96%
Cap Rate
1.19
DSCR
$3,264
Rent
$202
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,545
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$3,062
Mortgage P&I
55%
$1,781
Property Taxes
2%
$66
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359