Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.7% first-year return on $69,681 initial cash invested.
3.7%
Cash On Cash
7.93%
Cap Rate
1.24
DSCR
$2,528
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,313 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,528
Total Expenses
$2,313
Mortgage P&I
52%
$1,310
Property Taxes
2%
$56
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278