Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.98% first-year return on $69,135 initial cash invested.
6.98%
Cash On Cash
9.03%
Cap Rate
1.41
DSCR
$3,168
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $2,766 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,135
Downpayment
20%
$48,700
Closing costs
1%
$2,435
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$2,766
Mortgage P&I
41%
$1,304
Property Taxes
9%
$300
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348