Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.74% first-year return on $97,065 initial cash invested.
7.74%
Cash On Cash
8.42%
Cap Rate
1.43
DSCR
$4,245
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,245
Total Expenses
$3,619
Mortgage P&I
43%
$1,846
Property Taxes
5%
$199
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467