Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.41% first-year return on $105k initial cash invested.
0.41%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$3,426
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $3,390 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$3,390
Mortgage P&I
60%
$2,058
Property Taxes
1%
$22
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377