Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.37% first-year return on $69,534 initial cash invested.
6.37%
Cash On Cash
8.76%
Cap Rate
1.37
DSCR
$2,842
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,842 income − $2,473 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,534
Downpayment
20%
$49,080
Closing costs
1%
$2,454
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$2,473
Mortgage P&I
46%
$1,308
Property Taxes
4%
$112
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313