Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.58% first-year return on $98,556 initial cash invested.
3.58%
Cash On Cash
7.41%
Cap Rate
1.26
DSCR
$4,695
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,556
Downpayment
20%
$76,720
Closing costs
1%
$3,836
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,695
Total Expenses
$4,401
Mortgage P&I
40%
$1,888
Property Taxes
16%
$773
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516