Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.9% first-year return on $67,959 initial cash invested.
2.9%
Cash On Cash
7.79%
Cap Rate
1.21
DSCR
$2,642
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $2,478 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$2,478
Mortgage P&I
48%
$1,274
Property Taxes
8%
$222
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291