Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.16% first-year return on $61,848 initial cash invested.
0.16%
Cash On Cash
7.01%
Cap Rate
1.08
DSCR
$2,151
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $2,143 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,848
Downpayment
20%
$41,760
Closing costs
1%
$2,088
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$2,143
Mortgage P&I
52%
$1,125
Property Taxes
10%
$212
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237