Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.12% first-year return on $68,547 initial cash invested.
3.12%
Cash On Cash
7.82%
Cap Rate
1.22
DSCR
$2,685
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,547
Downpayment
20%
$48,140
Closing costs
1%
$2,407
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,507
Mortgage P&I
48%
$1,284
Property Taxes
9%
$241
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295