Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.06% first-year return on $68,274 initial cash invested.
3.06%
Cash On Cash
7.87%
Cap Rate
1.22
DSCR
$2,646
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $2,472 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,646
Total Expenses
$2,472
Mortgage P&I
49%
$1,290
Property Taxes
6%
$164
Home Insurance
3%
$88
HOA
1%
$30
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291