Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.38% first-year return on $68,253 initial cash invested.
4.38%
Cash On Cash
8.37%
Cap Rate
1.28
DSCR
$2,919
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $2,670 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,253
Downpayment
20%
$47,860
Closing costs
1%
$2,393
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,919
Total Expenses
$2,670
Mortgage P&I
45%
$1,304
Property Taxes
10%
$285
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321