Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.04% first-year return on $51,474 initial cash invested.
7.04%
Cash On Cash
9.49%
Cap Rate
1.45
DSCR
$2,235
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$1,933
Mortgage P&I
39%
$870
Property Taxes
11%
$246
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246