Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.65% first-year return on $50,298 initial cash invested.
4.65%
Cash On Cash
8.09%
Cap Rate
1.36
DSCR
$1,917
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,298
Downpayment
20%
$30,760
Closing costs
1%
$1,538
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,917
Total Expenses
$1,722
Mortgage P&I
40%
$765
Property Taxes
13%
$241
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211