Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.18% first-year return on $105k initial cash invested.
0.18%
Cash On Cash
6.68%
Cap Rate
1.08
DSCR
$4,070
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $4,054 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$4,054
Mortgage P&I
53%
$2,138
Property Taxes
9%
$383
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448