Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.37% first-year return on $68,925 initial cash invested.
0.37%
Cash On Cash
6.99%
Cap Rate
1.09
DSCR
$2,502
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $2,481 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,502
Total Expenses
$2,481
Mortgage P&I
52%
$1,291
Property Taxes
10%
$255
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275