Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $97,107 initial cash invested.
1.06%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$3,914
Rent
$86
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,914
Total Expenses
$3,828
Mortgage P&I
47%
$1,837
Property Taxes
13%
$517
Home Insurance
3%
$133
HOA
0%
$9
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431