Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.09% first-year return on $69,009 initial cash invested.
5.09%
Cash On Cash
8.13%
Cap Rate
1.33
DSCR
$2,985
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,985 income − $2,692 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$2,692
Mortgage P&I
41%
$1,233
Property Taxes
13%
$375
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328