Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $97,401 initial cash invested.
1.43%
Cash On Cash
6.67%
Cap Rate
1.15
DSCR
$3,962
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,401
Downpayment
20%
$75,620
Closing costs
1%
$3,781
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$3,846
Mortgage P&I
46%
$1,829
Property Taxes
13%
$500
Home Insurance
3%
$136
HOA
1%
$35
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436