Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $61,512 initial cash invested.
0.39%
Cash On Cash
7.38%
Cap Rate
1.08
DSCR
$1,972
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $1,952 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.7%
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
$1,972
Total Expenses
$1,952
Mortgage P&I
60%
$1,176
Property Taxes
3%
$53
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217