Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $69,009 initial cash invested.
3.27%
Cash On Cash
7.57%
Cap Rate
1.23
DSCR
$2,379
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $2,191 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$2,191
Mortgage P&I
53%
$1,250
Property Taxes
2%
$45
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262