Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.29% first-year return on $100k initial cash invested.
0.29%
Cash On Cash
6.91%
Cap Rate
1.09
DSCR
$3,939
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $3,915 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,300
Closing costs
1%
$3,915
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$3,915
Mortgage P&I
53%
$2,072
Property Taxes
9%
$367
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433