Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.9% first-year return on $69,639 initial cash invested.
0.9%
Cash On Cash
7.25%
Cap Rate
1.13
DSCR
$3,020
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $2,968 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$2,968
Mortgage P&I
43%
$1,312
Property Taxes
16%
$489
Home Insurance
3%
$86
HOA
2%
$54
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332