Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.04% first-year return on $108k initial cash invested.
1.04%
Cash On Cash
6.85%
Cap Rate
1.11
DSCR
$3,888
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $3,794 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,888
Total Expenses
$3,794
Mortgage P&I
57%
$2,198
Property Taxes
3%
$122
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428