Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.52% first-year return on $69,450 initial cash invested.
8.52%
Cash On Cash
9.17%
Cap Rate
1.5
DSCR
$3,384
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $2,891 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,384
Total Expenses
$2,891
Mortgage P&I
37%
$1,244
Property Taxes
12%
$411
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372