Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.62% first-year return on $56,220 initial cash invested.
0.62%
Cash On Cash
7.4%
Cap Rate
1.1
DSCR
$1,790
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $1,761 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,220
Downpayment
20%
$36,400
Closing costs
1%
$1,820
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,790
Total Expenses
$1,761
Mortgage P&I
57%
$1,022
Property Taxes
4%
$65
Home Insurance
4%
$64
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197