Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.31% first-year return on $68,673 initial cash invested.
5.31%
Cash On Cash
8.58%
Cap Rate
1.32
DSCR
$2,835
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,531 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,673
Downpayment
20%
$48,260
Closing costs
1%
$2,413
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,531
Mortgage P&I
46%
$1,309
Property Taxes
6%
$172
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312