Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.74% first-year return on $69,597 initial cash invested.
1.74%
Cash On Cash
7.4%
Cap Rate
1.15
DSCR
$2,462
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $2,361 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,597
Downpayment
20%
$49,140
Closing costs
1%
$2,457
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$2,361
Mortgage P&I
53%
$1,316
Property Taxes
6%
$137
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271