Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.04% first-year return on $69,576 initial cash invested.
6.04%
Cash On Cash
8.87%
Cap Rate
1.35
DSCR
$3,114
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $2,764 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$2,764
Mortgage P&I
43%
$1,340
Property Taxes
9%
$276
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343