Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.87% first-year return on $69,534 initial cash invested.
6.87%
Cash On Cash
9%
Cap Rate
1.39
DSCR
$2,932
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $2,534 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,932
Total Expenses
$2,534
Mortgage P&I
45%
$1,325
Property Taxes
4%
$110
Home Insurance
3%
$88
HOA
0%
$14
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323