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 $97,863 initial cash invested.
0.01%
Cash On Cash
6.29%
Cap Rate
1.08
DSCR
$3,788
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,863
Downpayment
20%
$76,060
Closing costs
1%
$3,803
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$3,787
Mortgage P&I
49%
$1,839
Property Taxes
10%
$372
Home Insurance
4%
$140
HOA
4%
$146
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417