Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.19% first-year return on $69,429 initial cash invested.
6.19%
Cash On Cash
8.33%
Cap Rate
1.37
DSCR
$2,440
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $2,082 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$2,082
Mortgage P&I
51%
$1,244
Property Taxes
0%
$6
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268