Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.72% first-year return on $69,807 initial cash invested.
2.72%
Cash On Cash
7.43%
Cap Rate
1.21
DSCR
$2,780
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $2,622 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,807
Downpayment
20%
$49,340
Closing costs
1%
$2,467
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,780
Total Expenses
$2,622
Mortgage P&I
45%
$1,258
Property Taxes
10%
$289
Home Insurance
3%
$88
HOA
2%
$42
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306