Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.96% first-year return on $43,479 initial cash invested.
1.96%
Cash On Cash
7.51%
Cap Rate
1.19
DSCR
$1,938
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$1,938
Total Expenses
$1,867
Mortgage P&I
41%
$789
Property Taxes
7%
$136
Home Insurance
3%
$52
HOA
12%
$230
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$213