Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.58% first-year return on $98,031 initial cash invested.
8.58%
Cash On Cash
8.72%
Cap Rate
1.47
DSCR
$4,606
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,031
Downpayment
20%
$76,220
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,606
Total Expenses
$3,905
Mortgage P&I
41%
$1,885
Property Taxes
7%
$321
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507