Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.91% first-year return on $48,765 initial cash invested.
6.91%
Cash On Cash
9.23%
Cap Rate
1.46
DSCR
$1,848
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,765
Downpayment
20%
$29,300
Closing costs
1%
$1,465
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,848
Total Expenses
$1,567
Mortgage P&I
42%
$772
Property Taxes
6%
$115
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203