Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.02% first-year return on $68,652 initial cash invested.
3.02%
Cash On Cash
7.86%
Cap Rate
1.23
DSCR
$3,072
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $2,899 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$2,899
Mortgage P&I
42%
$1,284
Property Taxes
15%
$456
Home Insurance
3%
$88
HOA
1%
$26
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338