Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $56,136 initial cash invested.
0.21%
Cash On Cash
6.91%
Cap Rate
1.09
DSCR
$1,868
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $1,858 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,136
Downpayment
20%
$36,320
Closing costs
1%
$1,816
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,868
Total Expenses
$1,858
Mortgage P&I
51%
$961
Property Taxes
10%
$192
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205