Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.36% first-year return on $94,398 initial cash invested.
1.36%
Cash On Cash
6.82%
Cap Rate
1.14
DSCR
$3,718
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,398
Downpayment
20%
$72,760
Closing costs
1%
$3,638
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$3,611
Mortgage P&I
49%
$1,813
Property Taxes
11%
$405
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409