Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.28% first-year return on $69,072 initial cash invested.
9.28%
Cash On Cash
9.2%
Cap Rate
1.56
DSCR
$3,326
Rent
$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $2,792 expenses = $534 cash flow
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,072
Downpayment
20%
$48,640
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$2,792
Mortgage P&I
36%
$1,197
Property Taxes
11%
$373
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366