Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.58% first-year return on $50,550 initial cash invested.
4.58%
Cash On Cash
8.01%
Cap Rate
1.34
DSCR
$1,680
Rent
$193
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,680
Total Expenses
$1,487
Mortgage P&I
46%
$774
Property Taxes
5%
$88
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$202
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$185