Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.25% first-year return on $68,946 initial cash invested.
4.25%
Cash On Cash
8.38%
Cap Rate
1.27
DSCR
$2,984
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $2,740 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$2,740
Mortgage P&I
45%
$1,331
Property Taxes
7%
$194
Home Insurance
3%
$88
HOA
4%
$113
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328