Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $103k initial cash invested.
0.44%
Cash On Cash
6.76%
Cap Rate
1.09
DSCR
$3,798
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,798 income − $3,760 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,380
Closing costs
1%
$4,069
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,798
Total Expenses
$3,760
Mortgage P&I
55%
$2,103
Property Taxes
5%
$206
Home Insurance
4%
$149
HOA
0%
$10
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418