Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.8% first-year return on $67,980 initial cash invested.
7.8%
Cash On Cash
9.05%
Cap Rate
1.45
DSCR
$2,852
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $2,410 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$2,410
Mortgage P&I
43%
$1,238
Property Taxes
4%
$116
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314