Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.75% first-year return on $69,702 initial cash invested.
3.75%
Cash On Cash
8.16%
Cap Rate
1.24
DSCR
$2,776
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,558 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,702
Downpayment
20%
$49,240
Closing costs
1%
$2,462
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$2,558
Mortgage P&I
48%
$1,345
Property Taxes
7%
$182
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305