Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.22% first-year return on $68,190 initial cash invested.
9.22%
Cash On Cash
9.95%
Cap Rate
1.48
DSCR
$3,002
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,478 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,478
Mortgage P&I
45%
$1,338
Property Taxes
0%
$7
Home Insurance
3%
$84
HOA
1%
$29
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330