Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.38% first-year return on $97,107 initial cash invested.
2.38%
Cash On Cash
6.8%
Cap Rate
1.19
DSCR
$3,618
Rent
$193
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$3,425
Mortgage P&I
50%
$1,797
Property Taxes
7%
$262
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398