Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.01% first-year return on $68,589 initial cash invested.
3.01%
Cash On Cash
7.94%
Cap Rate
1.21
DSCR
$2,514
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,342 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,589
Downpayment
20%
$48,180
Closing costs
1%
$2,409
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,514
Total Expenses
$2,342
Mortgage P&I
53%
$1,320
Property Taxes
3%
$80
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277