Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.29% first-year return on $94,755 initial cash invested.
1.29%
Cash On Cash
6.51%
Cap Rate
1.13
DSCR
$3,177
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,177
Total Expenses
$3,075
Mortgage P&I
55%
$1,755
Property Taxes
3%
$108
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349