Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.97% first-year return on $68,148 initial cash invested.
6.97%
Cash On Cash
9.14%
Cap Rate
1.39
DSCR
$2,949
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $2,553 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,148
Downpayment
20%
$47,760
Closing costs
1%
$2,388
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$2,553
Mortgage P&I
44%
$1,305
Property Taxes
5%
$162
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324