Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.71% first-year return on $105k initial cash invested.
0.71%
Cash On Cash
6.81%
Cap Rate
1.11
DSCR
$4,120
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $4,058 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,950
Closing costs
1%
$4,148
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$4,058
Mortgage P&I
52%
$2,125
Property Taxes
9%
$387
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453