Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.8% first-year return on $58,341 initial cash invested.
0.8%
Cash On Cash
7.32%
Cap Rate
1.12
DSCR
$2,157
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,118 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$2,118
Mortgage P&I
49%
$1,047
Property Taxes
13%
$272
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237