Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.93% first-year return on $48,450 initial cash invested.
7.93%
Cash On Cash
9.63%
Cap Rate
1.53
DSCR
$2,046
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$1,726
Mortgage P&I
37%
$762
Property Taxes
11%
$217
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225