Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.04% first-year return on $68,799 initial cash invested.
9.04%
Cash On Cash
9.43%
Cap Rate
1.51
DSCR
$3,130
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $2,612 expenses = $518 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$2,612
Mortgage P&I
40%
$1,258
Property Taxes
7%
$204
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344