Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.72% first-year return on $68,211 initial cash invested.
0.72%
Cash On Cash
7.28%
Cap Rate
1.1
DSCR
$2,346
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $2,305 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,211
Downpayment
20%
$47,820
Closing costs
1%
$2,391
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,346
Total Expenses
$2,305
Mortgage P&I
56%
$1,316
Property Taxes
4%
$92
Home Insurance
4%
$99
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258