Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.34% first-year return on $69,765 initial cash invested.
8.34%
Cash On Cash
8.94%
Cap Rate
1.49
DSCR
$2,982
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $2,497 expenses = $485 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,765
Downpayment
20%
$49,300
Closing costs
1%
$2,465
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,982
Total Expenses
$2,497
Mortgage P&I
41%
$1,232
Property Taxes
5%
$163
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328