Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.36% first-year return on $69,513 initial cash invested.
1.36%
Cash On Cash
6.88%
Cap Rate
1.15
DSCR
$2,588
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,509 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,513
Downpayment
20%
$49,060
Closing costs
1%
$2,453
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$2,509
Mortgage P&I
47%
$1,224
Property Taxes
12%
$315
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285