Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.38% first-year return on $102k initial cash invested.
0.38%
Cash On Cash
6.59%
Cap Rate
1.09
DSCR
$3,756
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $3,724 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,920
Closing costs
1%
$3,996
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$3,724
Mortgage P&I
54%
$2,012
Property Taxes
7%
$267
Home Insurance
4%
$140
HOA
1%
$28
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413