Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.84% first-year return on $69,408 initial cash invested.
5.84%
Cash On Cash
8.49%
Cap Rate
1.35
DSCR
$2,680
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $2,342 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,408
Downpayment
20%
$48,960
Closing costs
1%
$2,448
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,342
Mortgage P&I
48%
$1,286
Property Taxes
2%
$57
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295