Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.97% first-year return on $93,600 initial cash invested.
4.97%
Cash On Cash
7.78%
Cap Rate
1.31
DSCR
$3,956
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$3,568
Mortgage P&I
45%
$1,789
Property Taxes
8%
$308
Home Insurance
3%
$122
HOA
0%
$4
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435