Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.23% first-year return on $63,192 initial cash invested.
0.23%
Cash On Cash
6.94%
Cap Rate
1.08
DSCR
$1,946
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $1,934 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,192
Downpayment
20%
$43,040
Closing costs
1%
$2,152
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,946
Total Expenses
$1,934
Mortgage P&I
59%
$1,155
Property Taxes
2%
$33
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214