Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.56% first-year return on $62,016 initial cash invested.
0.56%
Cash On Cash
7.17%
Cap Rate
1.1
DSCR
$1,990
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $1,961 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,016
Downpayment
20%
$41,920
Closing costs
1%
$2,096
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,990
Total Expenses
$1,961
Mortgage P&I
57%
$1,144
Property Taxes
3%
$64
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219