Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.59% first-year return on $108k initial cash invested.
0.59%
Cash On Cash
6.89%
Cap Rate
1.1
DSCR
$4,194
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $4,141 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,520
Closing costs
1%
$4,276
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$4,141
Mortgage P&I
53%
$2,233
Property Taxes
8%
$328
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461