Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.42% first-year return on $97,779 initial cash invested.
0.42%
Cash On Cash
6.34%
Cap Rate
1.1
DSCR
$3,910
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,910
Total Expenses
$3,876
Mortgage P&I
46%
$1,817
Property Taxes
15%
$598
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430