Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.08% first-year return on $68,862 initial cash invested.
1.08%
Cash On Cash
7.07%
Cap Rate
1.13
DSCR
$2,565
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $2,503 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,862
Downpayment
20%
$48,440
Closing costs
1%
$2,422
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$2,503
Mortgage P&I
49%
$1,261
Property Taxes
11%
$280
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282