Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.99% first-year return on $108k initial cash invested.
0.99%
Cash On Cash
6.88%
Cap Rate
1.11
DSCR
$4,086
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,086 income − $3,997 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,086
Total Expenses
$3,997
Mortgage P&I
54%
$2,195
Property Taxes
7%
$281
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449