Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.41% first-year return on $69,891 initial cash invested.
0.41%
Cash On Cash
6.82%
Cap Rate
1.09
DSCR
$2,230
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,206 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,891
Downpayment
20%
$49,420
Closing costs
1%
$2,471
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$2,206
Mortgage P&I
58%
$1,292
Property Taxes
3%
$68
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245