Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.36% first-year return on $59,223 initial cash invested.
0.36%
Cash On Cash
7.01%
Cap Rate
1.1
DSCR
$2,224
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,206 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$196k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,223
Downpayment
20%
$39,260
Closing costs
1%
$1,963
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,224
Total Expenses
$2,206
Mortgage P&I
47%
$1,040
Property Taxes
15%
$339
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245