Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.29% first-year return on $95,070 initial cash invested.
0.29%
Cash On Cash
6.33%
Cap Rate
1.09
DSCR
$3,346
Rent
$23
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,070
Downpayment
20%
$73,400
Closing costs
1%
$3,670
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,346
Total Expenses
$3,323
Mortgage P&I
53%
$1,779
Property Taxes
6%
$199
Home Insurance
4%
$131
HOA
2%
$76
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368