Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.3% first-year return on $68,694 initial cash invested.
0.3%
Cash On Cash
7.3%
Cap Rate
1.09
DSCR
$2,562
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $2,545 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,694
Downpayment
20%
$48,280
Closing costs
1%
$2,414
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$2,545
Mortgage P&I
53%
$1,350
Property Taxes
9%
$241
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282