Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.11% first-year return on $68,946 initial cash invested.
8.11%
Cash On Cash
9.32%
Cap Rate
1.46
DSCR
$3,273
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $2,807 expenses = $466 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,273
Total Expenses
$2,807
Mortgage P&I
39%
$1,287
Property Taxes
10%
$336
Home Insurance
2%
$71
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360