Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.9% first-year return on $95,973 initial cash invested.
6.9%
Cash On Cash
8.14%
Cap Rate
1.4
DSCR
$4,152
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,973
Downpayment
20%
$74,260
Closing costs
1%
$3,713
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,152
Total Expenses
$3,600
Mortgage P&I
43%
$1,800
Property Taxes
6%
$249
Home Insurance
3%
$139
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457