Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.07% first-year return on $69,450 initial cash invested.
7.07%
Cash On Cash
9.08%
Cap Rate
1.41
DSCR
$3,315
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,315
Total Expenses
$2,906
Mortgage P&I
40%
$1,312
Property Taxes
11%
$380
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365