Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.41% first-year return on $96,645 initial cash invested.
4.41%
Cash On Cash
7.43%
Cap Rate
1.29
DSCR
$4,022
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,645
Downpayment
20%
$74,900
Closing costs
1%
$3,745
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$3,667
Mortgage P&I
45%
$1,803
Property Taxes
9%
$363
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442