Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.05% first-year return on $49,185 initial cash invested.
9.05%
Cash On Cash
9.99%
Cap Rate
1.58
DSCR
$2,121
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,185
Downpayment
20%
$29,700
Closing costs
1%
$1,485
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,121
Total Expenses
$1,750
Mortgage P&I
37%
$780
Property Taxes
9%
$196
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233