Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $96,750 initial cash invested.
0.93%
Cash On Cash
6.66%
Cap Rate
1.12
DSCR
$3,651
Rent
$75
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$3,576
Mortgage P&I
51%
$1,859
Property Taxes
9%
$336
Home Insurance
4%
$131
HOA
0%
$8
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402