Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.62% first-year return on $69,597 initial cash invested.
5.62%
Cash On Cash
8.17%
Cap Rate
1.35
DSCR
$2,694
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $2,368 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,597
Downpayment
20%
$49,140
Closing costs
1%
$2,457
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,368
Mortgage P&I
46%
$1,239
Property Taxes
4%
$119
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296