Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.31% first-year return on $68,631 initial cash invested.
1.31%
Cash On Cash
7.44%
Cap Rate
1.14
DSCR
$2,588
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,513 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$2,513
Mortgage P&I
51%
$1,316
Property Taxes
9%
$229
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285