Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.9% first-year return on $48,618 initial cash invested.
1.9%
Cash On Cash
7.45%
Cap Rate
1.19
DSCR
$1,662
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,618
Downpayment
20%
$29,160
Closing costs
1%
$1,458
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,662
Total Expenses
$1,585
Mortgage P&I
46%
$762
Property Taxes
12%
$207
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$183