Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.86% first-year return on $69,828 initial cash invested.
1.86%
Cash On Cash
7.6%
Cap Rate
1.15
DSCR
$2,516
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $2,408 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,828
Downpayment
20%
$49,360
Closing costs
1%
$2,468
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$2,408
Mortgage P&I
54%
$1,355
Property Taxes
4%
$109
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$75
Maintenance
4%
$101
Other
11%
$277