Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.99% first-year return on $69,282 initial cash invested.
1.99%
Cash On Cash
7.62%
Cap Rate
1.16
DSCR
$2,577
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,577 income − $2,462 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,282
Downpayment
20%
$48,840
Closing costs
1%
$2,442
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,577
Total Expenses
$2,462
Mortgage P&I
52%
$1,333
Property Taxes
7%
$168
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283