Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.42% first-year return on $68,589 initial cash invested.
1.42%
Cash On Cash
6.84%
Cap Rate
1.15
DSCR
$2,534
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,453 expenses = $81 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,589
Downpayment
20%
$48,180
Closing costs
1%
$2,409
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$2,453
Mortgage P&I
47%
$1,192
Property Taxes
12%
$306
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279