Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.2% first-year return on $69,240 initial cash invested.
9.2%
Cash On Cash
9.75%
Cap Rate
1.51
DSCR
$3,522
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $2,991 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,522
Total Expenses
$2,991
Mortgage P&I
37%
$1,310
Property Taxes
11%
$395
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387