Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.69% first-year return on $69,555 initial cash invested.
6.69%
Cash On Cash
8.67%
Cap Rate
1.41
DSCR
$3,144
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $2,756 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,555
Downpayment
20%
$49,100
Closing costs
1%
$2,455
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$2,756
Mortgage P&I
40%
$1,260
Property Taxes
10%
$324
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346