Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.59% first-year return on $68,001 initial cash invested.
4.59%
Cash On Cash
7.74%
Cap Rate
1.31
DSCR
$2,592
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,332 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,001
Downpayment
20%
$47,620
Closing costs
1%
$2,381
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,332
Mortgage P&I
45%
$1,171
Property Taxes
7%
$186
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285