Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.03% first-year return on $97,044 initial cash invested.
3.03%
Cash On Cash
7.1%
Cap Rate
1.21
DSCR
$3,682
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,044
Downpayment
20%
$75,280
Closing costs
1%
$3,764
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$3,437
Mortgage P&I
50%
$1,834
Property Taxes
6%
$217
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405