Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.15% first-year return on $95,070 initial cash invested.
8.15%
Cash On Cash
8.51%
Cap Rate
1.46
DSCR
$4,314
Rent
$646
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
$95,070
Downpayment
20%
$73,400
Closing costs
1%
$3,670
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,314
Total Expenses
$3,668
Mortgage P&I
41%
$1,783
Property Taxes
6%
$267
Home Insurance
3%
$130
HOA
0%
$20
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475