Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.76% first-year return on $97,128 initial cash invested.
5.76%
Cash On Cash
8.11%
Cap Rate
1.34
DSCR
$4,461
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,128
Downpayment
20%
$75,360
Closing costs
1%
$3,768
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,461
Total Expenses
$3,995
Mortgage P&I
43%
$1,901
Property Taxes
10%
$447
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491