Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.29% first-year return on $70,857 initial cash invested.
0.29%
Cash On Cash
6.84%
Cap Rate
1.1
DSCR
$2,960
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $2,943 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,857
Downpayment
20%
$50,340
Closing costs
1%
$2,517
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$2,943
Mortgage P&I
44%
$1,299
Property Taxes
19%
$550
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326