Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $104k initial cash invested.
0.66%
Cash On Cash
6.7%
Cap Rate
1.11
DSCR
$4,050
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $3,993 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$3,993
Mortgage P&I
51%
$2,069
Property Taxes
9%
$369
Home Insurance
4%
$144
HOA
1%
$33
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446