Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.23% first-year return on $107k initial cash invested.
0.23%
Cash On Cash
6.42%
Cap Rate
1.08
DSCR
$3,686
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $3,665 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$3,665
Mortgage P&I
57%
$2,107
Property Taxes
4%
$157
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405