Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $106k initial cash invested.
0.52%
Cash On Cash
6.74%
Cap Rate
1.1
DSCR
$4,232
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $4,186 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,232
Total Expenses
$4,186
Mortgage P&I
51%
$2,144
Property Taxes
9%
$390
Home Insurance
5%
$196
HOA
0%
$17
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466