Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.39% first-year return on $51,159 initial cash invested.
2.39%
Cash On Cash
7.58%
Cap Rate
1.2
DSCR
$1,628
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,159
Downpayment
20%
$31,580
Closing costs
1%
$1,579
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,628
Total Expenses
$1,526
Mortgage P&I
51%
$830
Property Taxes
5%
$88
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179