Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.83% first-year return on $107k initial cash invested.
0.83%
Cash On Cash
6.79%
Cap Rate
1.11
DSCR
$3,864
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $3,790 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,420
Closing costs
1%
$4,221
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$3,790
Mortgage P&I
56%
$2,160
Property Taxes
4%
$163
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425