Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.15% first-year return on $68,526 initial cash invested.
2.15%
Cash On Cash
7.37%
Cap Rate
1.19
DSCR
$2,766
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,643 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,526
Downpayment
20%
$48,120
Closing costs
1%
$2,406
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$2,643
Mortgage P&I
45%
$1,244
Property Taxes
13%
$364
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304