Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6% first-year return on $69,219 initial cash invested.
6%
Cash On Cash
8.67%
Cap Rate
1.35
DSCR
$2,751
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,405 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,219
Downpayment
20%
$48,780
Closing costs
1%
$2,439
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$2,405
Mortgage P&I
47%
$1,306
Property Taxes
3%
$78
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303