Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.76% first-year return on $49,794 initial cash invested.
9.76%
Cash On Cash
10.41%
Cap Rate
1.62
DSCR
$2,440
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,794
Downpayment
20%
$30,280
Closing costs
1%
$1,514
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$2,035
Mortgage P&I
33%
$811
Property Taxes
11%
$278
Home Insurance
2%
$56
HOA
2%
$60
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268