Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.95% first-year return on $69,114 initial cash invested.
0.95%
Cash On Cash
7.56%
Cap Rate
1.11
DSCR
$2,511
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $2,456 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,114
Downpayment
20%
$48,680
Closing costs
1%
$2,434
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$2,456
Mortgage P&I
55%
$1,378
Property Taxes
6%
$138
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276