Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.76% first-year return on $68,883 initial cash invested.
6.76%
Cash On Cash
8.57%
Cap Rate
1.42
DSCR
$3,128
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $2,740 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,128
Total Expenses
$2,740
Mortgage P&I
39%
$1,218
Property Taxes
11%
$357
Home Insurance
3%
$96
HOA
0%
$6
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344