Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.06% first-year return on $60,315 initial cash invested.
0.06%
Cash On Cash
6.62%
Cap Rate
1.1
DSCR
$2,343
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,343 income − $2,340 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,315
Downpayment
20%
$40,300
Closing costs
1%
$2,015
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,343
Total Expenses
$2,340
Mortgage P&I
43%
$1,014
Property Taxes
18%
$410
Home Insurance
5%
$119
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258