Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.78% first-year return on $96,960 initial cash invested.
2.78%
Cash On Cash
7.06%
Cap Rate
1.21
DSCR
$4,066
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$3,841
Mortgage P&I
45%
$1,824
Property Taxes
10%
$406
Home Insurance
3%
$135
HOA
2%
$93
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447