Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.01% first-year return on $49,605 initial cash invested.
5.01%
Cash On Cash
8.6%
Cap Rate
1.34
DSCR
$1,704
Rent
$207
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,605
Downpayment
20%
$30,100
Closing costs
1%
$1,505
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,704
Total Expenses
$1,497
Mortgage P&I
47%
$803
Property Taxes
4%
$62
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187