Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.93% first-year return on $68,736 initial cash invested.
3.93%
Cash On Cash
8.39%
Cap Rate
1.26
DSCR
$3,184
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $2,959 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,736
Downpayment
20%
$48,320
Closing costs
1%
$2,416
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$2,959
Mortgage P&I
42%
$1,338
Property Taxes
14%
$441
Home Insurance
3%
$86
HOA
0%
$12
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350