Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.48% first-year return on $69,597 initial cash invested.
5.48%
Cash On Cash
8.22%
Cap Rate
1.35
DSCR
$2,970
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $2,652 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,597
Downpayment
20%
$49,140
Closing costs
1%
$2,457
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$2,652
Mortgage P&I
42%
$1,247
Property Taxes
10%
$306
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327