Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.72% first-year return on $69,912 initial cash invested.
8.72%
Cash On Cash
9.01%
Cap Rate
1.52
DSCR
$3,146
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $2,638 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,912
Downpayment
20%
$49,440
Closing costs
1%
$2,472
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$2,638
Mortgage P&I
39%
$1,223
Property Taxes
7%
$214
Home Insurance
3%
$89
HOA
1%
$42
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346