Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.57% first-year return on $98,577 initial cash invested.
0.57%
Cash On Cash
6.59%
Cap Rate
1.11
DSCR
$4,062
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,577
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$4,015
Mortgage P&I
47%
$1,898
Property Taxes
15%
$602
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447