Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.27% first-year return on $68,505 initial cash invested.
7.27%
Cash On Cash
8.59%
Cap Rate
1.44
DSCR
$2,822
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $2,407 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,505
Downpayment
20%
$48,100
Closing costs
1%
$2,405
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$2,407
Mortgage P&I
42%
$1,194
Property Taxes
6%
$157
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310