Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.15% first-year return on $102k initial cash invested.
0.15%
Cash On Cash
6.66%
Cap Rate
1.08
DSCR
$3,696
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $3,683 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,600
Closing costs
1%
$3,980
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$3,683
Mortgage P&I
55%
$2,047
Property Taxes
6%
$233
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407