Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.92% first-year return on $68,988 initial cash invested.
0.92%
Cash On Cash
7.04%
Cap Rate
1.13
DSCR
$2,882
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $2,829 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,988
Downpayment
20%
$48,560
Closing costs
1%
$2,428
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,882
Total Expenses
$2,829
Mortgage P&I
44%
$1,256
Property Taxes
18%
$507
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317