Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.06% first-year return on $97,590 initial cash invested.
4.06%
Cash On Cash
7.52%
Cap Rate
1.28
DSCR
$4,602
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,602
Total Expenses
$4,272
Mortgage P&I
40%
$1,860
Property Taxes
16%
$715
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506