Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.58% first-year return on $69,933 initial cash invested.
8.58%
Cash On Cash
9.86%
Cap Rate
1.45
DSCR
$3,195
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $2,695 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,933
Downpayment
20%
$49,460
Closing costs
1%
$2,473
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$2,695
Mortgage P&I
44%
$1,405
Property Taxes
4%
$116
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351