Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.54% first-year return on $94,818 initial cash invested.
6.54%
Cash On Cash
8.17%
Cap Rate
1.39
DSCR
$4,634
Rent
$517
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,818
Downpayment
20%
$73,160
Closing costs
1%
$3,658
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,634
Total Expenses
$4,117
Mortgage P&I
39%
$1,787
Property Taxes
14%
$629
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510