Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.14% first-year return on $48,870 initial cash invested.
2.14%
Cash On Cash
7.17%
Cap Rate
1.21
DSCR
$1,564
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,870
Downpayment
20%
$29,400
Closing costs
1%
$1,470
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,564
Total Expenses
$1,477
Mortgage P&I
47%
$728
Property Taxes
10%
$164
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$188
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$172