Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.6% first-year return on $68,820 initial cash invested.
1.6%
Cash On Cash
7.35%
Cap Rate
1.15
DSCR
$2,398
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,306 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,398
Total Expenses
$2,306
Mortgage P&I
54%
$1,295
Property Taxes
5%
$110
Home Insurance
4%
$85
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264