Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.26% first-year return on $68,925 initial cash invested.
5.26%
Cash On Cash
8.13%
Cap Rate
1.33
DSCR
$2,728
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $2,426 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$2,426
Mortgage P&I
45%
$1,231
Property Taxes
7%
$189
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300