Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.97% first-year return on $68,547 initial cash invested.
3.97%
Cash On Cash
7.8%
Cap Rate
1.28
DSCR
$2,790
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,563 expenses = $227 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,547
Downpayment
20%
$48,140
Closing costs
1%
$2,407
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$2,563
Mortgage P&I
44%
$1,226
Property Taxes
10%
$284
Home Insurance
4%
$101
HOA
0%
$2
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307