Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.23% first-year return on $105k initial cash invested.
0.23%
Cash On Cash
6.53%
Cap Rate
1.08
DSCR
$3,644
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $3,624 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,420
Closing costs
1%
$4,121
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$3,624
Mortgage P&I
57%
$2,078
Property Taxes
4%
$158
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401