Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.71% first-year return on $68,211 initial cash invested.
1.71%
Cash On Cash
6.92%
Cap Rate
1.17
DSCR
$2,547
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $2,450 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,211
Downpayment
20%
$47,820
Closing costs
1%
$2,391
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$2,450
Mortgage P&I
46%
$1,179
Property Taxes
12%
$309
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280