Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.26% first-year return on $105k initial cash invested.
0.26%
Cash On Cash
6.85%
Cap Rate
1.09
DSCR
$4,509
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $4,486 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,509
Total Expenses
$4,486
Mortgage P&I
48%
$2,167
Property Taxes
14%
$642
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496