Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.94% first-year return on $68,946 initial cash invested.
5.94%
Cash On Cash
8.38%
Cap Rate
1.36
DSCR
$2,812
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $2,471 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$2,471
Mortgage P&I
44%
$1,242
Property Taxes
7%
$188
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309