Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.9% first-year return on $69,786 initial cash invested.
5.9%
Cash On Cash
8.7%
Cap Rate
1.34
DSCR
$2,824
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $2,481 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,786
Downpayment
20%
$49,320
Closing costs
1%
$2,466
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,481
Mortgage P&I
47%
$1,331
Property Taxes
4%
$103
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311