Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.24% first-year return on $59,328 initial cash invested.
0.24%
Cash On Cash
7.07%
Cap Rate
1.08
DSCR
$1,875
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $1,863 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,328
Downpayment
20%
$39,360
Closing costs
1%
$1,968
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,875
Total Expenses
$1,863
Mortgage P&I
57%
$1,072
Property Taxes
4%
$84
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206