Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.53% first-year return on $69,891 initial cash invested.
5.53%
Cash On Cash
8.94%
Cap Rate
1.31
DSCR
$2,904
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $2,582 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,891
Downpayment
20%
$49,420
Closing costs
1%
$2,471
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,904
Total Expenses
$2,582
Mortgage P&I
48%
$1,402
Property Taxes
4%
$106
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319