Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.11% first-year return on $102k initial cash invested.
0.11%
Cash On Cash
6.3%
Cap Rate
1.07
DSCR
$3,290
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $3,281 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$3,281
Mortgage P&I
59%
$1,955
Property Taxes
2%
$66
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362