Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.24% first-year return on $49,731 initial cash invested.
9.24%
Cash On Cash
9.79%
Cap Rate
1.61
DSCR
$2,084
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,731
Downpayment
20%
$30,220
Closing costs
1%
$1,511
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,084
Total Expenses
$1,701
Mortgage P&I
37%
$767
Property Taxes
9%
$182
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229