Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.16% first-year return on $107k initial cash invested.
0.16%
Cash On Cash
6.89%
Cap Rate
1.08
DSCR
$4,221
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,221 income − $4,207 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,300
Closing costs
1%
$4,215
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,221
Total Expenses
$4,207
Mortgage P&I
53%
$2,236
Property Taxes
9%
$375
Home Insurance
4%
$152
HOA
0%
$8
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464