Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.61% first-year return on $98,052 initial cash invested.
2.61%
Cash On Cash
7.16%
Cap Rate
1.19
DSCR
$3,897
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,052
Downpayment
20%
$76,240
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,897
Total Expenses
$3,684
Mortgage P&I
49%
$1,906
Property Taxes
8%
$321
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429