Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3% first-year return on $69,513 initial cash invested.
3%
Cash On Cash
7.72%
Cap Rate
1.21
DSCR
$2,496
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $2,322 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,513
Downpayment
20%
$49,060
Closing costs
1%
$2,453
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$2,322
Mortgage P&I
52%
$1,305
Property Taxes
3%
$76
Home Insurance
4%
$91
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275