Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.15% first-year return on $75,177 initial cash invested.
9.15%
Cash On Cash
9.5%
Cap Rate
1.56
DSCR
$3,060
Rent
$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $2,487 expenses = $573 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,177
Downpayment
20%
$48,740
Closing costs
1%
$2,437
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$3,060
Total Expenses
$2,487
Mortgage P&I
40%
$1,234
Property Taxes
4%
$125
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality