Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.14% first-year return on $68,820 initial cash invested.
0.14%
Cash On Cash
6.87%
Cap Rate
1.08
DSCR
$2,458
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,458 income − $2,450 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$2,450
Mortgage P&I
52%
$1,280
Property Taxes
10%
$250
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270