Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.54% first-year return on $68,673 initial cash invested.
6.54%
Cash On Cash
8.53%
Cap Rate
1.4
DSCR
$2,914
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $2,540 expenses = $374 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,673
Downpayment
20%
$48,260
Closing costs
1%
$2,413
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$2,540
Mortgage P&I
42%
$1,224
Property Taxes
8%
$227
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321