Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.38% first-year return on $69,450 initial cash invested.
7.38%
Cash On Cash
8.6%
Cap Rate
1.44
DSCR
$2,646
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $2,219 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,646
Total Expenses
$2,219
Mortgage P&I
46%
$1,222
Property Taxes
0%
$11
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291