Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.23% first-year return on $68,526 initial cash invested.
8.23%
Cash On Cash
9.57%
Cap Rate
1.45
DSCR
$3,204
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $2,734 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,526
Downpayment
20%
$48,120
Closing costs
1%
$2,406
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$2,734
Mortgage P&I
41%
$1,320
Property Taxes
7%
$240
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352