Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.21% first-year return on $68,253 initial cash invested.
7.21%
Cash On Cash
9.02%
Cap Rate
1.42
DSCR
$3,078
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $2,668 expenses = $410 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,253
Downpayment
20%
$47,860
Closing costs
1%
$2,393
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$2,668
Mortgage P&I
41%
$1,266
Property Taxes
9%
$270
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339