Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.15% first-year return on $94,524 initial cash invested.
0.15%
Cash On Cash
6.29%
Cap Rate
1.08
DSCR
$3,093
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,524
Downpayment
20%
$72,880
Closing costs
1%
$3,644
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$3,081
Mortgage P&I
57%
$1,773
Property Taxes
4%
$125
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340