Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.39% first-year return on $56,736 initial cash invested.
5.39%
Cash On Cash
7.9%
Cap Rate
1.3
DSCR
$2,688
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,433 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,736
Downpayment
20%
$48,320
Closing costs
1%
$2,416
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$2,688
Total Expenses
$2,433
Mortgage P&I
46%
$1,227
Property Taxes
8%
$205
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296