Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.42% first-year return on $68,715 initial cash invested.
7.42%
Cash On Cash
9.32%
Cap Rate
1.4
DSCR
$2,856
Rent
$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $2,431 expenses = $425 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$2,431
Mortgage P&I
47%
$1,337
Property Taxes
1%
$36
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314