Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.85% first-year return on $98,577 initial cash invested.
0.85%
Cash On Cash
6.43%
Cap Rate
1.11
DSCR
$3,318
Rent
$70
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
6.1%
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
$3,318
Total Expenses
$3,248
Mortgage P&I
56%
$1,854
Property Taxes
4%
$127
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365