Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.33% first-year return on $97,716 initial cash invested.
0.33%
Cash On Cash
6.39%
Cap Rate
1.1
DSCR
$3,848
Rent
$27
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,716
Downpayment
20%
$75,920
Closing costs
1%
$3,796
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,848
Total Expenses
$3,821
Mortgage P&I
48%
$1,841
Property Taxes
11%
$440
Home Insurance
4%
$136
HOA
2%
$96
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423