Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $58,404 initial cash invested.
0.45%
Cash On Cash
6.95%
Cap Rate
1.09
DSCR
$1,768
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $1,746 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,404
Downpayment
20%
$38,480
Closing costs
1%
$1,924
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,768
Total Expenses
$1,746
Mortgage P&I
58%
$1,021
Property Taxes
3%
$54
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194