Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.65% first-year return on $69,870 initial cash invested.
4.65%
Cash On Cash
7.92%
Cap Rate
1.3
DSCR
$2,542
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $2,271 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$2,271
Mortgage P&I
49%
$1,257
Property Taxes
2%
$60
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280