Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.6% first-year return on $68,169 initial cash invested.
0.6%
Cash On Cash
7.17%
Cap Rate
1.1
DSCR
$2,446
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $2,412 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$2,412
Mortgage P&I
53%
$1,296
Property Taxes
8%
$199
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269