Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $107k initial cash invested.
0.64%
Cash On Cash
6.64%
Cap Rate
1.12
DSCR
$4,376
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,376 income − $4,319 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$78,840
Closing costs
1%
$3,942
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,376
Total Expenses
$4,319
Mortgage P&I
45%
$1,949
Property Taxes
17%
$745
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481