Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.69% first-year return on $62,877 initial cash invested.
0.69%
Cash On Cash
7.06%
Cap Rate
1.1
DSCR
$1,989
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $1,953 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,877
Downpayment
20%
$42,740
Closing costs
1%
$2,137
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,989
Total Expenses
$1,953
Mortgage P&I
57%
$1,142
Property Taxes
3%
$58
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219