Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.37% first-year return on $58,467 initial cash invested.
0.37%
Cash On Cash
7.25%
Cap Rate
1.11
DSCR
$2,364
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $2,346 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,467
Downpayment
20%
$38,540
Closing costs
1%
$1,927
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$2,346
Mortgage P&I
45%
$1,052
Property Taxes
18%
$420
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260