Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.06% first-year return on $51,390 initial cash invested.
8.06%
Cash On Cash
9.74%
Cap Rate
1.5
DSCR
$2,144
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,144
Total Expenses
$1,799
Mortgage P&I
40%
$859
Property Taxes
7%
$155
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236