Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.44% first-year return on $97,065 initial cash invested.
3.44%
Cash On Cash
7.13%
Cap Rate
1.23
DSCR
$3,627
Rent
$278
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
6.0%
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
$3,627
Total Expenses
$3,349
Mortgage P&I
50%
$1,813
Property Taxes
5%
$171
Home Insurance
4%
$132
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399