Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.79% first-year return on $69,135 initial cash invested.
7.79%
Cash On Cash
8.94%
Cap Rate
1.47
DSCR
$3,216
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $2,767 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,135
Downpayment
20%
$48,700
Closing costs
1%
$2,435
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$2,767
Mortgage P&I
38%
$1,236
Property Taxes
11%
$351
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354