Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.37% first-year return on $103k initial cash invested.
0.37%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$4,392
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $4,360 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,220
Closing costs
1%
$4,061
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,392
Total Expenses
$4,360
Mortgage P&I
46%
$2,019
Property Taxes
10%
$453
Home Insurance
3%
$146
HOA
6%
$248
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483