Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $97,863 initial cash invested.
0.52%
Cash On Cash
6.42%
Cap Rate
1.12
DSCR
$4,188
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,863
Downpayment
20%
$76,060
Closing costs
1%
$3,803
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$4,146
Mortgage P&I
44%
$1,826
Property Taxes
18%
$759
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461