Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.28% first-year return on $69,156 initial cash invested.
5.28%
Cash On Cash
8.17%
Cap Rate
1.33
DSCR
$2,776
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,472 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$2,472
Mortgage P&I
45%
$1,243
Property Taxes
6%
$155
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305