Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.51% first-year return on $49,626 initial cash invested.
8.51%
Cash On Cash
9.59%
Cap Rate
1.55
DSCR
$1,856
Rent
$352
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,626
Downpayment
20%
$30,120
Closing costs
1%
$1,506
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,856
Total Expenses
$1,504
Mortgage P&I
42%
$778
Property Taxes
2%
$41
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204