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 $63,654 initial cash invested.
0.06%
Cash On Cash
7.37%
Cap Rate
1.09
DSCR
$2,760
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $2,757 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$2,757
Mortgage P&I
44%
$1,223
Property Taxes
18%
$487
Home Insurance
3%
$84
HOA
1%
$25
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304