Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.49% first-year return on $98,682 initial cash invested.
0.49%
Cash On Cash
6.46%
Cap Rate
1.1
DSCR
$3,864
Rent
$40
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,682
Downpayment
20%
$76,840
Closing costs
1%
$3,842
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$3,824
Mortgage P&I
49%
$1,874
Property Taxes
13%
$499
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425