Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.6% first-year return on $68,022 initial cash invested.
9.6%
Cash On Cash
9.52%
Cap Rate
1.56
DSCR
$3,412
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,412 income − $2,868 expenses = $544 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,022
Downpayment
20%
$47,640
Closing costs
1%
$2,382
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,412
Total Expenses
$2,868
Mortgage P&I
35%
$1,209
Property Taxes
13%
$427
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375