Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.45% first-year return on $68,190 initial cash invested.
3.45%
Cash On Cash
7.88%
Cap Rate
1.23
DSCR
$2,456
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $2,260 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$2,260
Mortgage P&I
52%
$1,276
Property Taxes
2%
$42
Home Insurance
3%
$84
HOA
1%
$23
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270