Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.46% first-year return on $68,631 initial cash invested.
8.46%
Cash On Cash
9.27%
Cap Rate
1.48
DSCR
$2,925
Rent
$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $2,441 expenses = $484 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$2,441
Mortgage P&I
43%
$1,262
Property Taxes
3%
$98
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322