Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.39% first-year return on $68,568 initial cash invested.
6.39%
Cash On Cash
8.62%
Cap Rate
1.38
DSCR
$2,694
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $2,329 expenses = $365 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,568
Downpayment
20%
$48,160
Closing costs
1%
$2,408
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,329
Mortgage P&I
47%
$1,257
Property Taxes
2%
$58
Home Insurance
3%
$88
HOA
0%
$10
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296