Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.59% first-year return on $102k initial cash invested.
0.59%
Cash On Cash
6.65%
Cap Rate
1.1
DSCR
$3,591
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $3,541 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$3,541
Mortgage P&I
56%
$2,018
Property Taxes
4%
$161
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395