Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.81% first-year return on $43,347 initial cash invested.
6.81%
Cash On Cash
9.43%
Cap Rate
1.49
DSCR
$1,678
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,347
Downpayment
20%
$24,140
Closing costs
1%
$1,207
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,678
Total Expenses
$1,432
Mortgage P&I
38%
$636
Property Taxes
10%
$174
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$185