Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $57,312 initial cash invested.
0.63%
Cash On Cash
7.38%
Cap Rate
1.12
DSCR
$2,382
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $2,352 expenses = $30 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,312
Downpayment
20%
$37,440
Closing costs
1%
$1,872
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$2,352
Mortgage P&I
43%
$1,026
Property Taxes
19%
$454
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262