Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.49% first-year return on $69,366 initial cash invested.
7.49%
Cash On Cash
9.08%
Cap Rate
1.44
DSCR
$3,351
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $2,918 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,366
Downpayment
20%
$48,920
Closing costs
1%
$2,446
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$2,918
Mortgage P&I
38%
$1,284
Property Taxes
8%
$271
Home Insurance
3%
$88
HOA
4%
$135
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369