Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.3% first-year return on $68,715 initial cash invested.
3.3%
Cash On Cash
8.02%
Cap Rate
1.22
DSCR
$2,541
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $2,352 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$2,352
Mortgage P&I
52%
$1,323
Property Taxes
3%
$76
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280