Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.16% first-year return on $59,769 initial cash invested.
0.16%
Cash On Cash
7.01%
Cap Rate
1.1
DSCR
$2,376
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $2,368 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,769
Downpayment
20%
$39,780
Closing costs
1%
$1,989
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,376
Total Expenses
$2,368
Mortgage P&I
45%
$1,059
Property Taxes
17%
$413
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261