Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.52% first-year return on $93,747 initial cash invested.
4.52%
Cash On Cash
7.54%
Cap Rate
1.3
DSCR
$4,149
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,747
Downpayment
20%
$72,140
Closing costs
1%
$3,607
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$3,796
Mortgage P&I
42%
$1,747
Property Taxes
12%
$511
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456