Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $62,772 initial cash invested.
0.02%
Cash On Cash
6.95%
Cap Rate
1.09
DSCR
$2,402
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,401
Mortgage P&I
47%
$1,137
Property Taxes
15%
$364
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264