Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.35% first-year return on $69,387 initial cash invested.
1.35%
Cash On Cash
7.34%
Cap Rate
1.14
DSCR
$2,640
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $2,562 expenses = $78 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,387
Downpayment
20%
$48,940
Closing costs
1%
$2,447
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$2,562
Mortgage P&I
50%
$1,313
Property Taxes
10%
$263
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290