Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $62,520 initial cash invested.
0.63%
Cash On Cash
7.52%
Cap Rate
1.1
DSCR
$2,292
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $2,259 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,292
Total Expenses
$2,259
Mortgage P&I
52%
$1,203
Property Taxes
9%
$202
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252