Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.07% first-year return on $108k initial cash invested.
0.07%
Cash On Cash
6.62%
Cap Rate
1.08
DSCR
$4,323
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $4,317 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,260
Closing costs
1%
$4,263
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$4,317
Mortgage P&I
50%
$2,171
Property Taxes
12%
$511
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476