Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.03% first-year return on $68,736 initial cash invested.
0.03%
Cash On Cash
6.99%
Cap Rate
1.08
DSCR
$2,452
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,450 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,736
Downpayment
20%
$48,320
Closing costs
1%
$2,416
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,450
Mortgage P&I
53%
$1,307
Property Taxes
9%
$221
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270