Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.16% first-year return on $68,778 initial cash invested.
3.16%
Cash On Cash
7.82%
Cap Rate
1.22
DSCR
$2,516
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,778
Downpayment
20%
$48,360
Closing costs
1%
$2,418
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$2,335
Mortgage P&I
51%
$1,293
Property Taxes
4%
$100
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277