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 $97,275 initial cash invested.
2.21%
Cash On Cash
6.83%
Cap Rate
1.18
DSCR
$3,567
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,275
Downpayment
20%
$75,500
Closing costs
1%
$3,775
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$3,388
Mortgage P&I
51%
$1,826
Property Taxes
6%
$214
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392