Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.25% first-year return on $47,505 initial cash invested.
7.25%
Cash On Cash
9.53%
Cap Rate
1.49
DSCR
$1,970
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,970
Total Expenses
$1,683
Mortgage P&I
38%
$750
Property Taxes
11%
$209
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217