Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.37% first-year return on $209k initial cash invested.
0.37%
Cash On Cash
5.17%
Cap Rate
1.14
DSCR
$3,375
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $3,311 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
49.0%
Interest Rate
4.0%
Mortgage Duration
15yr.
Cash To Invest
Total
$209k
Downpayment
49%
$187k
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$3,311
Mortgage P&I
43%
$1,443
Property Taxes
17%
$588
Home Insurance
3%
$95
HOA
1%
$38
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371
Projection Charts
Investment Value YoY