Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.23% first-year return on $61,512 initial cash invested.
0.23%
Cash On Cash
7.02%
Cap Rate
1.09
DSCR
$2,232
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $2,220 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,512
Downpayment
20%
$41,440
Closing costs
1%
$2,072
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,232
Total Expenses
$2,220
Mortgage P&I
50%
$1,111
Property Taxes
12%
$275
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246