Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.62% first-year return on $68,904 initial cash invested.
8.62%
Cash On Cash
9.67%
Cap Rate
1.47
DSCR
$3,316
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $2,821 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,904
Downpayment
20%
$48,480
Closing costs
1%
$2,424
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$2,821
Mortgage P&I
40%
$1,326
Property Taxes
8%
$280
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365