Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $101k initial cash invested.
0.39%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$3,506
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $3,473 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,180
Closing costs
1%
$3,959
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$3,473
Mortgage P&I
57%
$1,987
Property Taxes
4%
$145
Home Insurance
4%
$144
HOA
0%
$5
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386