Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.8% first-year return on $69,828 initial cash invested.
2.8%
Cash On Cash
7.94%
Cap Rate
1.21
DSCR
$2,890
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $2,727 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,890
Total Expenses
$2,727
Mortgage P&I
47%
$1,355
Property Taxes
9%
$274
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318