Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.32% first-year return on $49,941 initial cash invested.
9.32%
Cash On Cash
9.78%
Cap Rate
1.6
DSCR
$1,910
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,941
Downpayment
20%
$30,420
Closing costs
1%
$1,521
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$1,522
Mortgage P&I
41%
$776
Property Taxes
2%
$44
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210