Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.46% first-year return on $79,801 initial cash invested.
7.46%
Cash On Cash
8.08%
Cap Rate
1.36
DSCR
$4,612
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,801
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,612
Total Expenses
$4,116
Mortgage P&I
41%
$1,879
Property Taxes
12%
$576
Home Insurance
2%
$95
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507