Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.4% first-year return on $68,799 initial cash invested.
7.4%
Cash On Cash
8.77%
Cap Rate
1.44
DSCR
$2,884
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $2,460 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$2,460
Mortgage P&I
43%
$1,228
Property Taxes
9%
$250
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317