Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.97% first-year return on $69,933 initial cash invested.
1.97%
Cash On Cash
7.46%
Cap Rate
1.18
DSCR
$3,118
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $3,003 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,933
Downpayment
20%
$49,460
Closing costs
1%
$2,473
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$3,003
Mortgage P&I
42%
$1,298
Property Taxes
17%
$524
Home Insurance
3%
$88
HOA
1%
$32
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343