Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.58% first-year return on $69,660 initial cash invested.
7.58%
Cash On Cash
9.33%
Cap Rate
1.42
DSCR
$3,028
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $2,588 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,028
Total Expenses
$2,588
Mortgage P&I
45%
$1,351
Property Taxes
4%
$120
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333