Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.04% first-year return on $51,474 initial cash invested.
6.04%
Cash On Cash
8.91%
Cap Rate
1.4
DSCR
$1,899
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,899
Total Expenses
$1,640
Mortgage P&I
45%
$848
Property Taxes
5%
$88
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209