Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.76% first-year return on $69,849 initial cash invested.
8.76%
Cash On Cash
9.71%
Cap Rate
1.49
DSCR
$3,610
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $3,100 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,849
Downpayment
20%
$49,380
Closing costs
1%
$2,469
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$3,100
Mortgage P&I
37%
$1,344
Property Taxes
12%
$439
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397