Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.75% first-year return on $69,345 initial cash invested.
1.75%
Cash On Cash
7.4%
Cap Rate
1.15
DSCR
$2,326
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $2,225 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$2,225
Mortgage P&I
56%
$1,314
Property Taxes
1%
$33
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256