Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.99% first-year return on $69,681 initial cash invested.
7.99%
Cash On Cash
9.28%
Cap Rate
1.46
DSCR
$3,466
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $3,002 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$3,002
Mortgage P&I
38%
$1,301
Property Taxes
12%
$431
Home Insurance
3%
$88
HOA
0%
$3
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381