Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.44% first-year return on $69,177 initial cash invested.
9.44%
Cash On Cash
9.72%
Cap Rate
1.52
DSCR
$3,303
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $2,759 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,177
Downpayment
20%
$48,740
Closing costs
1%
$2,437
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$2,759
Mortgage P&I
39%
$1,298
Property Taxes
7%
$241
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363