Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.53% first-year return on $69,471 initial cash invested.
7.53%
Cash On Cash
9.11%
Cap Rate
1.44
DSCR
$3,279
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $2,843 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,471
Downpayment
20%
$49,020
Closing costs
1%
$2,451
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$2,843
Mortgage P&I
39%
$1,293
Property Taxes
11%
$348
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361