Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.87% first-year return on $69,534 initial cash invested.
3.87%
Cash On Cash
7.66%
Cap Rate
1.27
DSCR
$2,638
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,638 income − $2,414 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,534
Downpayment
20%
$49,080
Closing costs
1%
$2,454
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,638
Total Expenses
$2,414
Mortgage P&I
47%
$1,237
Property Taxes
7%
$190
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290