Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.71% first-year return on $68,841 initial cash invested.
4.71%
Cash On Cash
8.23%
Cap Rate
1.3
DSCR
$2,811
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $2,541 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,841
Downpayment
20%
$48,420
Closing costs
1%
$2,421
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$2,541
Mortgage P&I
45%
$1,278
Property Taxes
3%
$74
Home Insurance
3%
$86
HOA
5%
$149
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309