Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.47% first-year return on $97,338 initial cash invested.
0.47%
Cash On Cash
6.62%
Cap Rate
1.09
DSCR
$3,384
Rent
$38
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,338
Downpayment
20%
$75,560
Closing costs
1%
$3,778
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$3,346
Mortgage P&I
56%
$1,912
Property Taxes
5%
$153
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372