Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.44% first-year return on $68,820 initial cash invested.
5.44%
Cash On Cash
8.54%
Cap Rate
1.35
DSCR
$3,294
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $2,982 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$2,982
Mortgage P&I
39%
$1,279
Property Taxes
15%
$497
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362