Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.51% first-year return on $69,681 initial cash invested.
7.51%
Cash On Cash
8.92%
Cap Rate
1.45
DSCR
$3,198
Rent
$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $2,762 expenses = $436 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$2,762
Mortgage P&I
40%
$1,265
Property Taxes
10%
$320
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352