Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.69% first-year return on $45,930 initial cash invested.
9.69%
Cash On Cash
10.27%
Cap Rate
1.67
DSCR
$2,103
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,103
Total Expenses
$1,732
Mortgage P&I
32%
$683
Property Taxes
14%
$288
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231