Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.52% first-year return on $69,240 initial cash invested.
4.52%
Cash On Cash
8.44%
Cap Rate
1.28
DSCR
$2,778
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $2,517 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$2,517
Mortgage P&I
48%
$1,345
Property Taxes
3%
$70
Home Insurance
3%
$88
HOA
3%
$70
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306