Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $59,265 initial cash invested.
0.89%
Cash On Cash
7.13%
Cap Rate
1.12
DSCR
$1,944
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $1,900 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,265
Downpayment
20%
$39,300
Closing costs
1%
$1,965
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,944
Total Expenses
$1,900
Mortgage P&I
54%
$1,045
Property Taxes
7%
$128
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214