Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.55% first-year return on $48,828 initial cash invested.
8.55%
Cash On Cash
9.85%
Cap Rate
1.56
DSCR
$2,152
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,828
Downpayment
20%
$29,360
Closing costs
1%
$1,468
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,152
Total Expenses
$1,804
Mortgage P&I
36%
$771
Property Taxes
11%
$227
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237