Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.75% first-year return on $49,479 initial cash invested.
5.75%
Cash On Cash
8.99%
Cap Rate
1.39
DSCR
$1,906
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,906
Total Expenses
$1,669
Mortgage P&I
43%
$810
Property Taxes
8%
$159
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210