Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.57% first-year return on $69,051 initial cash invested.
6.57%
Cash On Cash
8.6%
Cap Rate
1.41
DSCR
$3,136
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $2,758 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,758
Mortgage P&I
40%
$1,240
Property Taxes
11%
$339
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345