Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.49% first-year return on $48,492 initial cash invested.
8.49%
Cash On Cash
10.05%
Cap Rate
1.54
DSCR
$2,034
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,492
Downpayment
20%
$29,040
Closing costs
1%
$1,452
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,034
Total Expenses
$1,691
Mortgage P&I
39%
$792
Property Taxes
7%
$140
Home Insurance
3%
$68
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224