Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.25% first-year return on $50,781 initial cash invested.
8.25%
Cash On Cash
9.75%
Cap Rate
1.54
DSCR
$2,342
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,781
Downpayment
20%
$31,220
Closing costs
1%
$1,561
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,342
Total Expenses
$1,993
Mortgage P&I
35%
$825
Property Taxes
14%
$324
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258