Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.83% first-year return on $63,255 initial cash invested.
0.83%
Cash On Cash
7.35%
Cap Rate
1.11
DSCR
$2,204
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $2,160 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,255
Downpayment
20%
$43,100
Closing costs
1%
$2,155
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$2,160
Mortgage P&I
54%
$1,188
Property Taxes
7%
$147
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242