Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.23% first-year return on $95,112 initial cash invested.
0.23%
Cash On Cash
6.41%
Cap Rate
1.08
DSCR
$3,384
Rent
$18
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
$95,112
Downpayment
20%
$73,440
Closing costs
1%
$3,672
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$3,366
Mortgage P&I
53%
$1,808
Property Taxes
8%
$277
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372