Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.93% first-year return on $68,211 initial cash invested.
5.93%
Cash On Cash
8.63%
Cap Rate
1.35
DSCR
$2,704
Rent
$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $2,367 expenses = $337 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,211
Downpayment
20%
$47,820
Closing costs
1%
$2,391
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$2,367
Mortgage P&I
47%
$1,275
Property Taxes
3%
$86
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297