Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.36% first-year return on $69,450 initial cash invested.
6.36%
Cash On Cash
8.94%
Cap Rate
1.36
DSCR
$2,990
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $2,622 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,990
Total Expenses
$2,622
Mortgage P&I
45%
$1,337
Property Taxes
5%
$156
Home Insurance
3%
$86
HOA
1%
$25
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329