Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.36% first-year return on $103k initial cash invested.
0.36%
Cash On Cash
6.45%
Cap Rate
1.1
DSCR
$4,059
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,059 income − $4,028 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,380
Closing costs
1%
$4,069
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,059
Total Expenses
$4,028
Mortgage P&I
49%
$1,995
Property Taxes
12%
$496
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446