Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.59% first-year return on $69,849 initial cash invested.
9.59%
Cash On Cash
9.77%
Cap Rate
1.52
DSCR
$3,156
Rent
$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $2,598 expenses = $558 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,849
Downpayment
20%
$49,380
Closing costs
1%
$2,469
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,156
Total Expenses
$2,598
Mortgage P&I
42%
$1,326
Property Taxes
4%
$111
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347