Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.77% first-year return on $68,925 initial cash invested.
9.77%
Cash On Cash
9.6%
Cap Rate
1.54
DSCR
$3,042
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $2,481 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$2,481
Mortgage P&I
41%
$1,258
Property Taxes
3%
$102
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335