Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.58% first-year return on $102k initial cash invested.
0.58%
Cash On Cash
6.52%
Cap Rate
1.1
DSCR
$3,620
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $3,571 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,200
Closing costs
1%
$4,010
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$3,571
Mortgage P&I
55%
$1,984
Property Taxes
6%
$216
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398