Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.27% first-year return on $68,190 initial cash invested.
7.27%
Cash On Cash
8.77%
Cap Rate
1.45
DSCR
$3,160
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$2,747
Mortgage P&I
38%
$1,207
Property Taxes
12%
$382
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348