Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.72% first-year return on $102k initial cash invested.
0.72%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$3,608
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $3,547 expenses = $61 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,608
Total Expenses
$3,547
Mortgage P&I
55%
$1,972
Property Taxes
6%
$209
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397