Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.5% first-year return on $68,127 initial cash invested.
7.5%
Cash On Cash
9.44%
Cap Rate
1.41
DSCR
$2,991
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $2,565 expenses = $426 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$2,565
Mortgage P&I
45%
$1,332
Property Taxes
4%
$106
Home Insurance
3%
$84
HOA
1%
$25
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329