Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.38% first-year return on $50,991 initial cash invested.
2.38%
Cash On Cash
7.31%
Cap Rate
1.2
DSCR
$1,448
Rent
$101
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,991
Downpayment
20%
$31,420
Closing costs
1%
$1,571
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,448
Total Expenses
$1,347
Mortgage P&I
55%
$798
Property Taxes
0%
$1
Home Insurance
4%
$56
HOA
0%
$0
Property Management
12%
$174
CapEx
4%
$58
Vacancy
3%
$43
Maintenance
4%
$58
Other
11%
$159