Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.34% first-year return on $68,190 initial cash invested.
9.34%
Cash On Cash
9.42%
Cap Rate
1.53
DSCR
$3,044
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $2,513 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$2,513
Mortgage P&I
40%
$1,224
Property Taxes
5%
$145
Home Insurance
3%
$84
HOA
1%
$25
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335