Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.07% first-year return on $69,618 initial cash invested.
1.07%
Cash On Cash
7.37%
Cap Rate
1.12
DSCR
$2,460
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $2,398 expenses = $62 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
$2,460
Total Expenses
$2,398
Mortgage P&I
55%
$1,350
Property Taxes
5%
$124
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271