Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9% first-year return on $50,256 initial cash invested.
9%
Cash On Cash
9.93%
Cap Rate
1.57
DSCR
$2,176
Rent
$377
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,256
Downpayment
20%
$30,720
Closing costs
1%
$1,536
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,176
Total Expenses
$1,799
Mortgage P&I
37%
$807
Property Taxes
9%
$199
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239