Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.97% first-year return on $48,912 initial cash invested.
7.97%
Cash On Cash
9.64%
Cap Rate
1.52
DSCR
$2,013
Rent
$325
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,912
Downpayment
20%
$29,440
Closing costs
1%
$1,472
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,013
Total Expenses
$1,688
Mortgage P&I
39%
$776
Property Taxes
8%
$171
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$221