Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $96,078 initial cash invested.
0.45%
Cash On Cash
6.46%
Cap Rate
1.11
DSCR
$3,987
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,078
Downpayment
20%
$74,360
Closing costs
1%
$3,718
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,987
Total Expenses
$3,951
Mortgage P&I
45%
$1,807
Property Taxes
17%
$659
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439