Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.22% first-year return on $68,778 initial cash invested.
4.22%
Cash On Cash
8.21%
Cap Rate
1.27
DSCR
$2,750
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,750 income − $2,508 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,778
Downpayment
20%
$48,360
Closing costs
1%
$2,418
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$2,508
Mortgage P&I
47%
$1,303
Property Taxes
8%
$208
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302