Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.17% first-year return on $63,150 initial cash invested.
0.17%
Cash On Cash
7.22%
Cap Rate
1.1
DSCR
$2,792
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,783 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,783
Mortgage P&I
42%
$1,172
Property Taxes
20%
$555
Home Insurance
3%
$75
HOA
1%
$31
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307