Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.03% first-year return on $68,505 initial cash invested.
2.03%
Cash On Cash
7.5%
Cap Rate
1.18
DSCR
$2,756
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $2,640 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,505
Downpayment
20%
$48,100
Closing costs
1%
$2,405
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$2,640
Mortgage P&I
46%
$1,278
Property Taxes
13%
$350
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303