Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.44% first-year return on $68,232 initial cash invested.
7.44%
Cash On Cash
9.35%
Cap Rate
1.42
DSCR
$3,213
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $2,790 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,232
Downpayment
20%
$47,840
Closing costs
1%
$2,392
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$2,790
Mortgage P&I
41%
$1,311
Property Taxes
9%
$302
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353