Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.24% first-year return on $68,736 initial cash invested.
0.24%
Cash On Cash
7.13%
Cap Rate
1.09
DSCR
$2,702
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $2,688 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,736
Downpayment
20%
$48,320
Closing costs
1%
$2,416
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,688
Mortgage P&I
49%
$1,313
Property Taxes
15%
$392
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297