Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.04% first-year return on $109k initial cash invested.
0.04%
Cash On Cash
6.4%
Cap Rate
1.08
DSCR
$3,972
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $3,968 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,720
Closing costs
1%
$4,336
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$3,968
Mortgage P&I
54%
$2,151
Property Taxes
8%
$333
Home Insurance
3%
$122
HOA
0%
$11
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437