Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.1% first-year return on $69,177 initial cash invested.
5.1%
Cash On Cash
8.59%
Cap Rate
1.32
DSCR
$3,212
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $2,918 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,177
Downpayment
20%
$48,740
Closing costs
1%
$2,437
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$2,918
Mortgage P&I
41%
$1,322
Property Taxes
13%
$419
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353