Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.08% first-year return on $98,115 initial cash invested.
2.08%
Cash On Cash
6.78%
Cap Rate
1.17
DSCR
$3,405
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,115
Downpayment
20%
$76,300
Closing costs
1%
$3,815
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$3,235
Mortgage P&I
54%
$1,850
Property Taxes
3%
$94
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375