Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.12% first-year return on $102k initial cash invested.
0.12%
Cash On Cash
6.59%
Cap Rate
1.08
DSCR
$3,890
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $3,880 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,760
Closing costs
1%
$3,988
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$3,880
Mortgage P&I
52%
$2,025
Property Taxes
10%
$391
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428