Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.75% first-year return on $95,154 initial cash invested.
9.75%
Cash On Cash
8.89%
Cap Rate
1.53
DSCR
$4,172
Rent
$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,154
Downpayment
20%
$73,480
Closing costs
1%
$3,674
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$3,399
Mortgage P&I
43%
$1,783
Property Taxes
1%
$42
Home Insurance
3%
$130
HOA
1%
$25
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459