Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $106k initial cash invested.
0.73%
Cash On Cash
6.66%
Cap Rate
1.11
DSCR
$4,146
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,146 income − $4,082 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,360
Closing costs
1%
$4,168
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$4,082
Mortgage P&I
50%
$2,083
Property Taxes
11%
$442
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456