Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.6% first-year return on $95,490 initial cash invested.
7.6%
Cash On Cash
8.35%
Cap Rate
1.43
DSCR
$4,239
Rent
$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,239
Total Expenses
$3,634
Mortgage P&I
42%
$1,794
Property Taxes
6%
$269
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466