Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.08% first-year return on $68,946 initial cash invested.
8.08%
Cash On Cash
9.38%
Cap Rate
1.45
DSCR
$3,060
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $2,596 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$2,596
Mortgage P&I
43%
$1,310
Property Taxes
5%
$158
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337