Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.89% first-year return on $69,261 initial cash invested.
8.89%
Cash On Cash
9.78%
Cap Rate
1.47
DSCR
$3,184
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $2,671 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,261
Downpayment
20%
$48,820
Closing costs
1%
$2,441
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$2,671
Mortgage P&I
42%
$1,349
Property Taxes
4%
$130
Home Insurance
3%
$87
HOA
1%
$23
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350