Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.16% first-year return on $69,429 initial cash invested.
9.16%
Cash On Cash
9.62%
Cap Rate
1.49
DSCR
$2,980
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $2,450 expenses = $530 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,980
Total Expenses
$2,450
Mortgage P&I
44%
$1,314
Property Taxes
1%
$37
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328