Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.75% first-year return on $68,631 initial cash invested.
6.75%
Cash On Cash
8.79%
Cap Rate
1.39
DSCR
$2,672
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $2,286 expenses = $386 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$2,286
Mortgage P&I
48%
$1,273
Property Taxes
1%
$17
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294