Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.61% first-year return on $109k initial cash invested.
0.61%
Cash On Cash
6.72%
Cap Rate
1.1
DSCR
$4,269
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,269 income − $4,214 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,440
Closing costs
1%
$4,322
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,269
Total Expenses
$4,214
Mortgage P&I
51%
$2,194
Property Taxes
10%
$416
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470