Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.82% first-year return on $69,429 initial cash invested.
9.82%
Cash On Cash
9.92%
Cap Rate
1.53
DSCR
$3,416
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $2,848 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,416
Total Expenses
$2,848
Mortgage P&I
39%
$1,320
Property Taxes
8%
$274
Home Insurance
3%
$88
HOA
0%
$4
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376