Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.77% first-year return on $68,064 initial cash invested.
2.77%
Cash On Cash
7.81%
Cap Rate
1.21
DSCR
$2,926
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $2,769 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,064
Downpayment
20%
$47,680
Closing costs
1%
$2,384
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$2,769
Mortgage P&I
44%
$1,277
Property Taxes
14%
$410
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322