Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.47% first-year return on $67,980 initial cash invested.
5.47%
Cash On Cash
8.28%
Cap Rate
1.34
DSCR
$2,770
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $2,460 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$2,460
Mortgage P&I
44%
$1,222
Property Taxes
6%
$178
Home Insurance
3%
$83
HOA
1%
$35
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305