Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.42% first-year return on $98,346 initial cash invested.
2.42%
Cash On Cash
6.85%
Cap Rate
1.19
DSCR
$3,873
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,346
Downpayment
20%
$76,520
Closing costs
1%
$3,826
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$3,675
Mortgage P&I
47%
$1,831
Property Taxes
8%
$327
Home Insurance
3%
$135
HOA
2%
$65
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426