Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.45% first-year return on $95,868 initial cash invested.
1.45%
Cash On Cash
6.77%
Cap Rate
1.13
DSCR
$3,303
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,868
Downpayment
20%
$74,160
Closing costs
1%
$3,708
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$3,187
Mortgage P&I
56%
$1,844
Property Taxes
3%
$90
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363