Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.68% first-year return on $69,198 initial cash invested.
1.68%
Cash On Cash
7.59%
Cap Rate
1.15
DSCR
$2,619
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $2,522 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,198
Downpayment
20%
$48,760
Closing costs
1%
$2,438
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$2,522
Mortgage P&I
51%
$1,340
Property Taxes
8%
$203
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288