Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.56% first-year return on $68,547 initial cash invested.
2.56%
Cash On Cash
7.2%
Cap Rate
1.21
DSCR
$2,559
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $2,413 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,547
Downpayment
20%
$48,140
Closing costs
1%
$2,407
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$2,413
Mortgage P&I
47%
$1,196
Property Taxes
10%
$254
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281