Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.12% first-year return on $102k initial cash invested.
0.12%
Cash On Cash
6.25%
Cap Rate
1.07
DSCR
$3,201
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,201
Total Expenses
$3,191
Mortgage P&I
61%
$1,944
Property Taxes
1%
$19
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352