Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $68,547 initial cash invested.
1.84%
Cash On Cash
7.29%
Cap Rate
1.16
DSCR
$2,528
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,423 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,528
Total Expenses
$2,423
Mortgage P&I
50%
$1,257
Property Taxes
9%
$222
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278