Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.56% first-year return on $62,478 initial cash invested.
0.56%
Cash On Cash
7.06%
Cap Rate
1.11
DSCR
$2,368
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $2,339 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$2,339
Mortgage P&I
47%
$1,122
Property Taxes
14%
$328
Home Insurance
3%
$75
HOA
0%
$9
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260