Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.49% first-year return on $69,261 initial cash invested.
0.49%
Cash On Cash
7.44%
Cap Rate
1.1
DSCR
$2,853
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,825 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,853
Total Expenses
$2,825
Mortgage P&I
48%
$1,372
Property Taxes
5%
$130
Home Insurance
3%
$88
HOA
9%
$265
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314