Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.21% first-year return on $68,064 initial cash invested.
6.21%
Cash On Cash
8.74%
Cap Rate
1.37
DSCR
$2,847
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $2,495 expenses = $352 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,064
Downpayment
20%
$47,680
Closing costs
1%
$2,384
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$2,495
Mortgage P&I
45%
$1,271
Property Taxes
6%
$172
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313