Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.15% first-year return on $63,171 initial cash invested.
0.15%
Cash On Cash
6.68%
Cap Rate
1.09
DSCR
$2,265
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $2,257 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,171
Downpayment
20%
$43,020
Closing costs
1%
$2,151
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$2,257
Mortgage P&I
48%
$1,098
Property Taxes
13%
$292
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249