Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.64% first-year return on $69,618 initial cash invested.
7.64%
Cash On Cash
8.48%
Cap Rate
1.47
DSCR
$2,716
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $2,273 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,618
Downpayment
20%
$49,160
Closing costs
1%
$2,458
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,716
Total Expenses
$2,273
Mortgage P&I
44%
$1,186
Property Taxes
3%
$75
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299