Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.96% first-year return on $69,240 initial cash invested.
4.96%
Cash On Cash
8.54%
Cap Rate
1.31
DSCR
$3,118
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $2,832 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,118
Total Expenses
$2,832
Mortgage P&I
43%
$1,325
Property Taxes
12%
$362
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343