Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.29% first-year return on $69,660 initial cash invested.
1.29%
Cash On Cash
7.58%
Cap Rate
1.13
DSCR
$2,566
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $2,491 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,566
Total Expenses
$2,491
Mortgage P&I
54%
$1,376
Property Taxes
6%
$160
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282