Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $56,220 initial cash invested.
0.13%
Cash On Cash
7.15%
Cap Rate
1.09
DSCR
$2,127
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $2,121 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,220
Downpayment
20%
$36,400
Closing costs
1%
$1,820
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,127
Total Expenses
$2,121
Mortgage P&I
47%
$993
Property Taxes
16%
$340
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234