Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.39% first-year return on $96,750 initial cash invested.
3.39%
Cash On Cash
7.15%
Cap Rate
1.24
DSCR
$3,934
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$3,661
Mortgage P&I
46%
$1,803
Property Taxes
10%
$390
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433