Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.22% first-year return on $69,618 initial cash invested.
2.22%
Cash On Cash
7.41%
Cap Rate
1.19
DSCR
$2,910
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $2,781 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,618
Downpayment
20%
$49,160
Closing costs
1%
$2,458
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$2,781
Mortgage P&I
44%
$1,273
Property Taxes
15%
$446
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320