Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.19% first-year return on $44,817 initial cash invested.
6.19%
Cash On Cash
8.95%
Cap Rate
1.46
DSCR
$1,672
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,817
Downpayment
20%
$25,540
Closing costs
1%
$1,277
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,672
Total Expenses
$1,441
Mortgage P&I
39%
$654
Property Taxes
10%
$162
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184