Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.76% first-year return on $69,828 initial cash invested.
5.76%
Cash On Cash
8.52%
Cap Rate
1.34
DSCR
$2,860
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $2,525 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,828
Downpayment
20%
$49,360
Closing costs
1%
$2,468
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,860
Total Expenses
$2,525
Mortgage P&I
46%
$1,303
Property Taxes
6%
$184
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315