Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.11% first-year return on $69,030 initial cash invested.
5.11%
Cash On Cash
8.49%
Cap Rate
1.31
DSCR
$2,694
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $2,400 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,400
Mortgage P&I
49%
$1,318
Property Taxes
3%
$78
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296