Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.78% first-year return on $50,928 initial cash invested.
2.78%
Cash On Cash
7.81%
Cap Rate
1.24
DSCR
$1,946
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,928
Downpayment
20%
$31,360
Closing costs
1%
$1,568
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,946
Total Expenses
$1,828
Mortgage P&I
42%
$824
Property Taxes
15%
$286
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214