Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.09% first-year return on $68,190 initial cash invested.
7.09%
Cash On Cash
9.1%
Cap Rate
1.41
DSCR
$3,128
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $2,725 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$2,725
Mortgage P&I
41%
$1,284
Property Taxes
9%
$294
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344