Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.64% first-year return on $48,450 initial cash invested.
6.64%
Cash On Cash
9.2%
Cap Rate
1.46
DSCR
$1,992
Rent
$268
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$1,724
Mortgage P&I
38%
$764
Property Taxes
12%
$231
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219