Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.72% first-year return on $68,085 initial cash invested.
3.72%
Cash On Cash
7.98%
Cap Rate
1.25
DSCR
$2,722
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $2,511 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$2,511
Mortgage P&I
47%
$1,267
Property Taxes
8%
$230
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299