Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.56% first-year return on $69,828 initial cash invested.
8.56%
Cash On Cash
9.37%
Cap Rate
1.5
DSCR
$3,531
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $3,033 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,828
Downpayment
20%
$49,360
Closing costs
1%
$2,468
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$3,033
Mortgage P&I
37%
$1,289
Property Taxes
13%
$457
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388