Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.02% first-year return on $68,841 initial cash invested.
8.02%
Cash On Cash
8.6%
Cap Rate
1.49
DSCR
$2,792
Rent
$460
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,841
Downpayment
20%
$48,420
Closing costs
1%
$2,421
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,332
Mortgage P&I
42%
$1,164
Property Taxes
4%
$108
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307