Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.7% first-year return on $69,639 initial cash invested.
9.7%
Cash On Cash
10.14%
Cap Rate
1.5
DSCR
$3,194
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $2,631 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$2,631
Mortgage P&I
43%
$1,386
Property Taxes
2%
$71
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351