Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.6% first-year return on $68,652 initial cash invested.
3.6%
Cash On Cash
7.96%
Cap Rate
1.24
DSCR
$2,582
Rent
$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $2,376 expenses = $206 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$2,376
Mortgage P&I
50%
$1,291
Property Taxes
5%
$124
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284