Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.05% first-year return on $68,883 initial cash invested.
5.05%
Cash On Cash
8.45%
Cap Rate
1.31
DSCR
$2,928
Rent
$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $2,638 expenses = $290 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$2,638
Mortgage P&I
44%
$1,299
Property Taxes
9%
$256
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322