Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.47% first-year return on $69,870 initial cash invested.
2.47%
Cash On Cash
7.47%
Cap Rate
1.19
DSCR
$2,655
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $2,511 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,655
Total Expenses
$2,511
Mortgage P&I
49%
$1,288
Property Taxes
7%
$192
Home Insurance
3%
$86
HOA
2%
$42
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292