Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.21% first-year return on $96,561 initial cash invested.
2.21%
Cash On Cash
6.87%
Cap Rate
1.18
DSCR
$3,738
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,561
Downpayment
20%
$74,820
Closing costs
1%
$3,741
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,738
Total Expenses
$3,560
Mortgage P&I
49%
$1,815
Property Taxes
9%
$335
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411