Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.82% first-year return on $68,190 initial cash invested.
4.82%
Cash On Cash
8.5%
Cap Rate
1.3
DSCR
$2,842
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,842 income − $2,568 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$2,568
Mortgage P&I
46%
$1,304
Property Taxes
7%
$210
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313