Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $97,233 initial cash invested.
0.54%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$3,752
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,233
Downpayment
20%
$75,460
Closing costs
1%
$3,773
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$3,708
Mortgage P&I
50%
$1,867
Property Taxes
11%
$429
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413