Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.1% first-year return on $69,681 initial cash invested.
7.1%
Cash On Cash
8.66%
Cap Rate
1.42
DSCR
$2,884
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $2,472 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$2,472
Mortgage P&I
43%
$1,250
Property Taxes
5%
$154
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317