Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.01% first-year return on $94,650 initial cash invested.
0.01%
Cash On Cash
6.44%
Cap Rate
1.09
DSCR
$3,879
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,879
Total Expenses
$3,878
Mortgage P&I
47%
$1,804
Property Taxes
14%
$558
Home Insurance
3%
$128
HOA
2%
$70
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427