Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.78% first-year return on $69,177 initial cash invested.
8.78%
Cash On Cash
9.08%
Cap Rate
1.53
DSCR
$3,284
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $2,778 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,177
Downpayment
20%
$48,740
Closing costs
1%
$2,437
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,284
Total Expenses
$2,778
Mortgage P&I
37%
$1,207
Property Taxes
11%
$352
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361