Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.54% first-year return on $98,262 initial cash invested.
1.54%
Cash On Cash
7.04%
Cap Rate
1.14
DSCR
$3,832
Rent
$126
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,262
Downpayment
20%
$76,440
Closing costs
1%
$3,822
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$3,706
Mortgage P&I
51%
$1,963
Property Taxes
8%
$305
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422