Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.54% first-year return on $97,254 initial cash invested.
9.54%
Cash On Cash
8.8%
Cap Rate
1.52
DSCR
$4,306
Rent
$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,254
Downpayment
20%
$75,480
Closing costs
1%
$3,774
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,306
Total Expenses
$3,533
Mortgage P&I
42%
$1,823
Property Taxes
3%
$108
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474