Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.19% first-year return on $97,044 initial cash invested.
0.19%
Cash On Cash
6.3%
Cap Rate
1.09
DSCR
$3,576
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,044
Downpayment
20%
$75,280
Closing costs
1%
$3,764
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$3,561
Mortgage P&I
51%
$1,817
Property Taxes
7%
$260
Home Insurance
4%
$133
HOA
4%
$136
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393