Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.89% first-year return on $69,093 initial cash invested.
7.89%
Cash On Cash
9.07%
Cap Rate
1.45
DSCR
$2,928
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $2,474 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,093
Downpayment
20%
$48,660
Closing costs
1%
$2,433
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$2,474
Mortgage P&I
43%
$1,267
Property Taxes
4%
$124
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322