Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.67% first-year return on $69,366 initial cash invested.
8.67%
Cash On Cash
9.78%
Cap Rate
1.48
DSCR
$3,561
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,561 income − $3,060 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,366
Downpayment
20%
$48,920
Closing costs
1%
$2,446
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,561
Total Expenses
$3,060
Mortgage P&I
38%
$1,350
Property Taxes
12%
$414
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392