Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.14% first-year return on $69,471 initial cash invested.
9.14%
Cash On Cash
9.58%
Cap Rate
1.5
DSCR
$3,026
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $2,497 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,471
Downpayment
20%
$49,020
Closing costs
1%
$2,451
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$2,497
Mortgage P&I
43%
$1,307
Property Taxes
2%
$73
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333