Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.12% first-year return on $62,100 initial cash invested.
0.12%
Cash On Cash
6.98%
Cap Rate
1.08
DSCR
$2,091
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $2,085 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,091
Total Expenses
$2,085
Mortgage P&I
54%
$1,132
Property Taxes
8%
$167
Home Insurance
4%
$74
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230