Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.87% first-year return on $69,975 initial cash invested.
7.87%
Cash On Cash
9.39%
Cap Rate
1.44
DSCR
$3,330
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $2,871 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,975
Downpayment
20%
$49,500
Closing costs
1%
$2,475
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$2,871
Mortgage P&I
40%
$1,345
Property Taxes
9%
$307
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366