Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.54% first-year return on $94,965 initial cash invested.
9.54%
Cash On Cash
8.97%
Cap Rate
1.51
DSCR
$4,329
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,965
Downpayment
20%
$73,300
Closing costs
1%
$3,665
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,329
Total Expenses
$3,574
Mortgage P&I
42%
$1,812
Property Taxes
4%
$161
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476