Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.25% first-year return on $94,209 initial cash invested.
6.25%
Cash On Cash
8.01%
Cap Rate
1.37
DSCR
$3,927
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,209
Downpayment
20%
$72,580
Closing costs
1%
$3,629
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$3,436
Mortgage P&I
45%
$1,773
Property Taxes
5%
$188
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432