Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.15% first-year return on $69,450 initial cash invested.
4.15%
Cash On Cash
8.13%
Cap Rate
1.27
DSCR
$2,736
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,496 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$2,496
Mortgage P&I
48%
$1,310
Property Taxes
6%
$171
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301