Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.34% first-year return on $69,429 initial cash invested.
4.34%
Cash On Cash
8.33%
Cap Rate
1.27
DSCR
$2,792
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,541 expenses = $251 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,541
Mortgage P&I
48%
$1,337
Property Taxes
6%
$168
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307