Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.43% first-year return on $49,647 initial cash invested.
9.43%
Cash On Cash
9.8%
Cap Rate
1.62
DSCR
$1,974
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,647
Downpayment
20%
$30,140
Closing costs
1%
$1,507
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,974
Total Expenses
$1,584
Mortgage P&I
39%
$762
Property Taxes
5%
$94
Home Insurance
3%
$57
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217