Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9% first-year return on $69,450 initial cash invested.
9%
Cash On Cash
9.47%
Cap Rate
1.5
DSCR
$2,988
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $2,467 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$2,467
Mortgage P&I
43%
$1,293
Property Taxes
2%
$68
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329