Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.04% first-year return on $59,475 initial cash invested.
0.04%
Cash On Cash
6.71%
Cap Rate
1.09
DSCR
$2,182
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,180 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,475
Downpayment
20%
$39,500
Closing costs
1%
$1,975
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$2,180
Mortgage P&I
47%
$1,016
Property Taxes
16%
$354
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240