Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.68% first-year return on $50,718 initial cash invested.
8.68%
Cash On Cash
9.87%
Cap Rate
1.54
DSCR
$2,090
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,718
Downpayment
20%
$31,160
Closing costs
1%
$1,558
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$1,723
Mortgage P&I
40%
$831
Property Taxes
6%
$124
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230