Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.37% first-year return on $49,479 initial cash invested.
3.37%
Cash On Cash
8.13%
Cap Rate
1.26
DSCR
$1,718
Rent
$139
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
7.1%
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
$1,718
Total Expenses
$1,579
Mortgage P&I
47%
$807
Property Taxes
8%
$135
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189