Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.72% first-year return on $69,534 initial cash invested.
9.72%
Cash On Cash
9.64%
Cap Rate
1.54
DSCR
$3,164
Rent
$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $2,601 expenses = $563 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,164
Total Expenses
$2,601
Mortgage P&I
40%
$1,281
Property Taxes
5%
$155
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348