Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $60,336 initial cash invested.
0.54%
Cash On Cash
7.23%
Cap Rate
1.11
DSCR
$2,278
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,251 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,336
Downpayment
20%
$40,320
Closing costs
1%
$2,016
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$2,251
Mortgage P&I
48%
$1,097
Property Taxes
14%
$310
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251