Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.11% first-year return on $50,508 initial cash invested.
2.11%
Cash On Cash
7.53%
Cap Rate
1.19
DSCR
$1,593
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,508
Downpayment
20%
$30,960
Closing costs
1%
$1,548
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,593
Total Expenses
$1,504
Mortgage P&I
51%
$818
Property Taxes
6%
$88
Home Insurance
4%
$56
HOA
0%
$0
Property Management
12%
$191
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$175