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 $69,618 initial cash invested.
6.19%
Cash On Cash
8.9%
Cap Rate
1.35
DSCR
$2,924
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,565 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,618
Downpayment
20%
$49,160
Closing costs
1%
$2,458
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$2,565
Mortgage P&I
46%
$1,347
Property Taxes
3%
$95
Home Insurance
3%
$88
HOA
1%
$40
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322