Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.28% first-year return on $51,180 initial cash invested.
6.28%
Cash On Cash
8.92%
Cap Rate
1.42
DSCR
$1,952
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$1,684
Mortgage P&I
42%
$829
Property Taxes
7%
$136
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215