Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $106k initial cash invested.
0.39%
Cash On Cash
6.61%
Cap Rate
1.09
DSCR
$3,874
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $3,839 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,140
Closing costs
1%
$4,207
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$3,839
Mortgage P&I
55%
$2,126
Property Taxes
6%
$239
Home Insurance
4%
$149
HOA
0%
$8
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426