Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.68% first-year return on $97,464 initial cash invested.
5.68%
Cash On Cash
7.76%
Cap Rate
1.34
DSCR
$3,970
Rent
$461
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
$97,464
Downpayment
20%
$75,680
Closing costs
1%
$3,784
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,970
Total Expenses
$3,509
Mortgage P&I
46%
$1,828
Property Taxes
5%
$196
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437