Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.79% first-year return on $69,870 initial cash invested.
5.79%
Cash On Cash
8.39%
Cap Rate
1.35
DSCR
$2,712
Rent
$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $2,375 expenses = $337 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,375
Mortgage P&I
47%
$1,282
Property Taxes
3%
$87
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298