Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.52% first-year return on $69,723 initial cash invested.
9.52%
Cash On Cash
9.52%
Cap Rate
1.57
DSCR
$3,933
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $3,380 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$3,380
Mortgage P&I
32%
$1,244
Property Taxes
18%
$703
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433