Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.05% first-year return on $96,456 initial cash invested.
3.05%
Cash On Cash
7.38%
Cap Rate
1.21
DSCR
$3,768
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,456
Downpayment
20%
$74,720
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,523
Mortgage P&I
51%
$1,903
Property Taxes
5%
$206
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414