Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.08% first-year return on $60,336 initial cash invested.
0.08%
Cash On Cash
6.74%
Cap Rate
1.08
DSCR
$1,878
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $1,874 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$202k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,878
Total Expenses
$1,874
Mortgage P&I
56%
$1,053
Property Taxes
6%
$111
Home Insurance
4%
$72
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207