Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.65% first-year return on $96,078 initial cash invested.
1.65%
Cash On Cash
6.9%
Cap Rate
1.15
DSCR
$3,705
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,078
Downpayment
20%
$74,360
Closing costs
1%
$3,718
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$3,573
Mortgage P&I
50%
$1,857
Property Taxes
9%
$325
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408