Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.55% first-year return on $69,345 initial cash invested.
5.55%
Cash On Cash
8.24%
Cap Rate
1.34
DSCR
$2,619
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $2,298 expenses = $321 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$2,298
Mortgage P&I
48%
$1,252
Property Taxes
3%
$67
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288