Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.86% first-year return on $47,169 initial cash invested.
4.86%
Cash On Cash
8.49%
Cap Rate
1.37
DSCR
$1,830
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,169
Downpayment
20%
$27,780
Closing costs
1%
$1,389
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,830
Total Expenses
$1,639
Mortgage P&I
39%
$719
Property Taxes
13%
$246
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201