Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.11% first-year return on $55,653 initial cash invested.
0.11%
Cash On Cash
7.35%
Cap Rate
1.08
DSCR
$2,007
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $2,002 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,653
Downpayment
20%
$35,860
Closing costs
1%
$1,793
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,007
Total Expenses
$2,002
Mortgage P&I
50%
$1,013
Property Taxes
12%
$244
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$241
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$221