Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.06% first-year return on $57,312 initial cash invested.
0.06%
Cash On Cash
7.01%
Cap Rate
1.08
DSCR
$2,000
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,997 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,000
Total Expenses
$1,997
Mortgage P&I
51%
$1,010
Property Taxes
12%
$241
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220