Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.75% first-year return on $98,976 initial cash invested.
3.75%
Cash On Cash
7.23%
Cap Rate
1.25
DSCR
$3,946
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,976
Downpayment
20%
$77,120
Closing costs
1%
$3,856
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$3,637
Mortgage P&I
47%
$1,855
Property Taxes
8%
$298
Home Insurance
4%
$142
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434