Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.88% first-year return on $69,891 initial cash invested.
2.88%
Cash On Cash
7.8%
Cap Rate
1.22
DSCR
$3,080
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $2,912 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,891
Downpayment
20%
$49,420
Closing costs
1%
$2,471
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$2,912
Mortgage P&I
43%
$1,315
Property Taxes
16%
$484
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339