Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.06% first-year return on $105k initial cash invested.
0.06%
Cash On Cash
6.58%
Cap Rate
1.08
DSCR
$3,864
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $3,859 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$3,859
Mortgage P&I
55%
$2,109
Property Taxes
8%
$290
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425