Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $106k initial cash invested.
0.45%
Cash On Cash
6.69%
Cap Rate
1.1
DSCR
$4,230
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,230 income − $4,190 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,480
Closing costs
1%
$4,174
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,230
Total Expenses
$4,190
Mortgage P&I
50%
$2,119
Property Taxes
11%
$457
Home Insurance
4%
$152
HOA
1%
$24
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465