Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.46% first-year return on $101k initial cash invested.
0.46%
Cash On Cash
6.42%
Cap Rate
1.1
DSCR
$3,688
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $3,649 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,720
Closing costs
1%
$3,936
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$3,649
Mortgage P&I
52%
$1,919
Property Taxes
9%
$334
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406