Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $52,089 initial cash invested.
0.02%
Cash On Cash
6.44%
Cap Rate
1.07
DSCR
$1,755
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,089
Downpayment
20%
$38,180
Closing costs
1%
$1,909
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$1,755
Total Expenses
$1,754
Mortgage P&I
54%
$953
Property Taxes
8%
$137
Home Insurance
4%
$67
HOA
0%
$0
Property Management
12%
$211
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$193
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality