Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.38% first-year return on $68,820 initial cash invested.
4.38%
Cash On Cash
8.26%
Cap Rate
1.28
DSCR
$2,838
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $2,587 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,587
Mortgage P&I
46%
$1,301
Property Taxes
8%
$218
Home Insurance
3%
$85
HOA
1%
$17
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312