Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.44% first-year return on $97,884 initial cash invested.
4.44%
Cash On Cash
7.59%
Cap Rate
1.27
DSCR
$3,824
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,884
Downpayment
20%
$76,080
Closing costs
1%
$3,804
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,824
Total Expenses
$3,462
Mortgage P&I
49%
$1,891
Property Taxes
4%
$135
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421