Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.04% first-year return on $69,450 initial cash invested.
9.04%
Cash On Cash
9.53%
Cap Rate
1.52
DSCR
$3,540
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $3,017 expenses = $523 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,017
Mortgage P&I
36%
$1,280
Property Taxes
13%
$447
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389