Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.65% first-year return on $95,994 initial cash invested.
3.65%
Cash On Cash
7.45%
Cap Rate
1.26
DSCR
$4,545
Rent
$292
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
$95,994
Downpayment
20%
$74,280
Closing costs
1%
$3,714
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,545
Total Expenses
$4,253
Mortgage P&I
40%
$1,831
Property Taxes
16%
$738
Home Insurance
3%
$131
HOA
0%
$8
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500