Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.31% first-year return on $95,532 initial cash invested.
4.31%
Cash On Cash
7.57%
Cap Rate
1.27
DSCR
$3,916
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,532
Downpayment
20%
$73,840
Closing costs
1%
$3,692
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$3,573
Mortgage P&I
47%
$1,830
Property Taxes
6%
$219
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431