Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.85% first-year return on $68,757 initial cash invested.
7.85%
Cash On Cash
9.09%
Cap Rate
1.46
DSCR
$3,176
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $2,726 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,757
Downpayment
20%
$48,340
Closing costs
1%
$2,417
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$2,726
Mortgage P&I
39%
$1,254
Property Taxes
10%
$309
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349