Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.04% first-year return on $68,085 initial cash invested.
8.04%
Cash On Cash
8.98%
Cap Rate
1.47
DSCR
$2,799
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $2,343 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$2,343
Mortgage P&I
43%
$1,216
Property Taxes
3%
$91
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308