Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.82% first-year return on $107k initial cash invested.
0.82%
Cash On Cash
6.63%
Cap Rate
1.11
DSCR
$3,975
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $3,902 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,720
Closing costs
1%
$4,236
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$3,902
Mortgage P&I
53%
$2,110
Property Taxes
7%
$266
Home Insurance
4%
$150
HOA
1%
$25
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437