Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.97% first-year return on $70,374 initial cash invested.
2.97%
Cash On Cash
7.3%
Cap Rate
1.21
DSCR
$2,310
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $2,136 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,374
Downpayment
20%
$49,880
Closing costs
1%
$2,494
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$2,136
Mortgage P&I
54%
$1,252
Property Taxes
0%
$7
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254