Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.06% first-year return on $68,274 initial cash invested.
4.06%
Cash On Cash
8.11%
Cap Rate
1.27
DSCR
$2,798
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,567 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,274
Downpayment
20%
$47,880
Closing costs
1%
$2,394
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$2,567
Mortgage P&I
46%
$1,274
Property Taxes
9%
$255
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308