Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.22% first-year return on $59,790 initial cash invested.
0.22%
Cash On Cash
6.83%
Cap Rate
1.1
DSCR
$2,192
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $2,181 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$2,181
Mortgage P&I
47%
$1,034
Property Taxes
15%
$321
Home Insurance
3%
$70
HOA
0%
$10
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241