Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.83% first-year return on $108k initial cash invested.
0.83%
Cash On Cash
6.98%
Cap Rate
1.11
DSCR
$4,396
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,396 income − $4,322 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,340
Closing costs
1%
$4,267
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,396
Total Expenses
$4,322
Mortgage P&I
51%
$2,233
Property Taxes
12%
$519
Home Insurance
2%
$70
HOA
0%
$4
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484