Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.93% first-year return on $69,471 initial cash invested.
0.93%
Cash On Cash
7.35%
Cap Rate
1.11
DSCR
$2,403
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $2,349 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,471
Downpayment
20%
$49,020
Closing costs
1%
$2,451
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$2,349
Mortgage P&I
56%
$1,351
Property Taxes
4%
$94
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264