Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.98% first-year return on $69,681 initial cash invested.
4.98%
Cash On Cash
8.31%
Cap Rate
1.31
DSCR
$2,895
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $2,606 expenses = $289 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
$2,895
Total Expenses
$2,606
Mortgage P&I
45%
$1,299
Property Taxes
8%
$235
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318