Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.25% first-year return on $68,778 initial cash invested.
2.25%
Cash On Cash
7.67%
Cap Rate
1.17
DSCR
$2,410
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,281 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,778
Downpayment
20%
$48,360
Closing costs
1%
$2,418
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$2,281
Mortgage P&I
55%
$1,320
Property Taxes
2%
$56
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265