Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.19% first-year return on $93,558 initial cash invested.
3.19%
Cash On Cash
7.08%
Cap Rate
1.23
DSCR
$3,818
Rent
$249
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,558
Downpayment
20%
$71,960
Closing costs
1%
$3,598
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$3,569
Mortgage P&I
45%
$1,721
Property Taxes
11%
$419
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420