Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.62% first-year return on $97,464 initial cash invested.
2.62%
Cash On Cash
6.99%
Cap Rate
1.2
DSCR
$3,798
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,464
Downpayment
20%
$75,680
Closing costs
1%
$3,784
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,798
Total Expenses
$3,585
Mortgage P&I
48%
$1,839
Property Taxes
9%
$323
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418