Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.5% first-year return on $68,232 initial cash invested.
9.5%
Cash On Cash
9.81%
Cap Rate
1.52
DSCR
$3,262
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $2,722 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,232
Downpayment
20%
$47,840
Closing costs
1%
$2,392
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,262
Total Expenses
$2,722
Mortgage P&I
39%
$1,285
Property Taxes
7%
$241
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359