Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.38% first-year return on $46,287 initial cash invested.
6.38%
Cash On Cash
9.32%
Cap Rate
1.45
DSCR
$1,950
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,287
Downpayment
20%
$26,940
Closing costs
1%
$1,347
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,950
Total Expenses
$1,704
Mortgage P&I
37%
$722
Property Taxes
14%
$268
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214