Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.3% first-year return on $50,466 initial cash invested.
6.3%
Cash On Cash
9.05%
Cap Rate
1.42
DSCR
$1,972
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$1,707
Mortgage P&I
42%
$822
Property Taxes
8%
$158
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217