Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.46% first-year return on $69,807 initial cash invested.
6.46%
Cash On Cash
9.17%
Cap Rate
1.37
DSCR
$3,306
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $2,930 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,807
Downpayment
20%
$49,340
Closing costs
1%
$2,467
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$2,930
Mortgage P&I
42%
$1,377
Property Taxes
10%
$343
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364