Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.19% first-year return on $109k initial cash invested.
0.19%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$3,657
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $3,640 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$3,640
Mortgage P&I
60%
$2,184
Property Taxes
2%
$61
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402