Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.38% first-year return on $69,324 initial cash invested.
3.38%
Cash On Cash
7.92%
Cap Rate
1.24
DSCR
$2,841
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,646 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$2,646
Mortgage P&I
46%
$1,305
Property Taxes
10%
$287
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313