Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.73% first-year return on $96,729 initial cash invested.
5.73%
Cash On Cash
7.84%
Cap Rate
1.34
DSCR
$3,856
Rent
$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,856
Total Expenses
$3,394
Mortgage P&I
48%
$1,834
Property Taxes
3%
$118
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424