Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.87% first-year return on $46,308 initial cash invested.
1.87%
Cash On Cash
7.51%
Cap Rate
1.19
DSCR
$1,497
Rent
$72
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,308
Downpayment
20%
$26,960
Closing costs
1%
$1,348
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,497
Total Expenses
$1,425
Mortgage P&I
48%
$712
Property Taxes
10%
$157
Home Insurance
3%
$46
HOA
0%
$0
Property Management
12%
$180
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$165