Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.9% first-year return on $51,159 initial cash invested.
4.9%
Cash On Cash
8.31%
Cap Rate
1.35
DSCR
$1,890
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,159
Downpayment
20%
$31,580
Closing costs
1%
$1,579
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,890
Total Expenses
$1,681
Mortgage P&I
43%
$809
Property Taxes
9%
$172
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208