Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.1% first-year return on $68,568 initial cash invested.
9.1%
Cash On Cash
9.37%
Cap Rate
1.54
DSCR
$3,422
Rent
$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $2,902 expenses = $520 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,568
Downpayment
20%
$48,160
Closing costs
1%
$2,408
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$2,902
Mortgage P&I
36%
$1,223
Property Taxes
13%
$438
Home Insurance
2%
$77
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376