Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.2% first-year return on $47,568 initial cash invested.
3.2%
Cash On Cash
7.88%
Cap Rate
1.26
DSCR
$1,624
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,568
Downpayment
20%
$28,160
Closing costs
1%
$1,408
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,624
Total Expenses
$1,497
Mortgage P&I
45%
$733
Property Taxes
10%
$160
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179