Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $69,912 initial cash invested.
1.53%
Cash On Cash
7.24%
Cap Rate
1.14
DSCR
$2,486
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,397 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,912
Downpayment
20%
$49,440
Closing costs
1%
$2,472
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,486
Total Expenses
$2,397
Mortgage P&I
52%
$1,304
Property Taxes
6%
$161
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273