Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.71% first-year return on $69,576 initial cash invested.
6.71%
Cash On Cash
8.99%
Cap Rate
1.39
DSCR
$3,184
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $2,795 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$2,795
Mortgage P&I
42%
$1,324
Property Taxes
10%
$303
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350