Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.78% first-year return on $48,345 initial cash invested.
9.78%
Cash On Cash
10.37%
Cap Rate
1.63
DSCR
$2,190
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,345
Downpayment
20%
$28,900
Closing costs
1%
$1,445
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$1,796
Mortgage P&I
35%
$767
Property Taxes
11%
$232
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241