Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.51% first-year return on $61,407 initial cash invested.
0.51%
Cash On Cash
7.28%
Cap Rate
1.1
DSCR
$2,142
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,116 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,407
Downpayment
20%
$41,340
Closing costs
1%
$2,067
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$2,116
Mortgage P&I
53%
$1,142
Property Taxes
8%
$170
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236