Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.58% first-year return on $68,211 initial cash invested.
7.58%
Cash On Cash
9.03%
Cap Rate
1.44
DSCR
$2,912
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $2,481 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,211
Downpayment
20%
$47,820
Closing costs
1%
$2,391
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$2,481
Mortgage P&I
43%
$1,252
Property Taxes
5%
$156
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320