Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.27% first-year return on $103k initial cash invested.
0.27%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$4,062
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,062 income − $4,039 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$4,039
Mortgage P&I
49%
$2,005
Property Taxes
13%
$516
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447