Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.32% first-year return on $69,891 initial cash invested.
6.32%
Cash On Cash
8.35%
Cap Rate
1.39
DSCR
$2,762
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $2,394 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,891
Downpayment
20%
$49,420
Closing costs
1%
$2,471
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,762
Total Expenses
$2,394
Mortgage P&I
45%
$1,241
Property Taxes
5%
$126
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304