Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.77% first-year return on $68,148 initial cash invested.
4.77%
Cash On Cash
8.29%
Cap Rate
1.31
DSCR
$2,888
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $2,617 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,148
Downpayment
20%
$47,760
Closing costs
1%
$2,388
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$2,617
Mortgage P&I
44%
$1,263
Property Taxes
10%
$286
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318