Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.71% first-year return on $69,555 initial cash invested.
2.71%
Cash On Cash
7.71%
Cap Rate
1.19
DSCR
$2,446
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $2,289 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,555
Downpayment
20%
$49,100
Closing costs
1%
$2,455
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$2,289
Mortgage P&I
54%
$1,323
Property Taxes
2%
$55
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269