Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $109k initial cash invested.
0.13%
Cash On Cash
6.65%
Cap Rate
1.09
DSCR
$4,856
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,856 income − $4,844 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,440
Closing costs
1%
$4,322
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,856
Total Expenses
$4,844
Mortgage P&I
45%
$2,189
Property Taxes
9%
$452
Home Insurance
3%
$154
HOA
8%
$398
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534