Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.84% first-year return on $68,841 initial cash invested.
2.84%
Cash On Cash
7.49%
Cap Rate
1.21
DSCR
$2,438
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,841
Downpayment
20%
$48,420
Closing costs
1%
$2,421
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$2,275
Mortgage P&I
51%
$1,250
Property Taxes
4%
$109
Home Insurance
4%
$86
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268