Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.7% first-year return on $50,340 initial cash invested.
8.7%
Cash On Cash
9.9%
Cap Rate
1.55
DSCR
$2,106
Rent
$365
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,106
Total Expenses
$1,741
Mortgage P&I
39%
$821
Property Taxes
7%
$150
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232