Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.74% first-year return on $108k initial cash invested.
0.74%
Cash On Cash
6.74%
Cap Rate
1.11
DSCR
$4,066
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $4,000 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,400
Closing costs
1%
$4,270
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$4,000
Mortgage P&I
53%
$2,168
Property Taxes
7%
$290
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447