Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.85% first-year return on $62,310 initial cash invested.
0.85%
Cash On Cash
7.36%
Cap Rate
1.12
DSCR
$2,372
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,328 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,310
Downpayment
20%
$42,200
Closing costs
1%
$2,110
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,328
Mortgage P&I
49%
$1,155
Property Taxes
12%
$289
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261