Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.38% first-year return on $62,940 initial cash invested.
0.38%
Cash On Cash
7.05%
Cap Rate
1.12
DSCR
$2,816
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $2,796 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$2,796
Mortgage P&I
40%
$1,124
Property Taxes
23%
$639
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310