Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.17% first-year return on $68,820 initial cash invested.
7.17%
Cash On Cash
9.12%
Cap Rate
1.41
DSCR
$3,136
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $2,725 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,725
Mortgage P&I
42%
$1,303
Property Taxes
9%
$270
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345