Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.19% first-year return on $103k initial cash invested.
0.19%
Cash On Cash
6.63%
Cap Rate
1.08
DSCR
$3,856
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $3,840 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,300
Closing costs
1%
$4,065
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,856
Total Expenses
$3,840
Mortgage P&I
54%
$2,075
Property Taxes
8%
$307
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424