Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.01% first-year return on $97,401 initial cash invested.
5.01%
Cash On Cash
7.51%
Cap Rate
1.31
DSCR
$3,933
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,401
Downpayment
20%
$75,620
Closing costs
1%
$3,781
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$3,526
Mortgage P&I
46%
$1,802
Property Taxes
6%
$224
Home Insurance
3%
$133
HOA
1%
$30
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433