Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.95% first-year return on $70,710 initial cash invested.
2.95%
Cash On Cash
7.17%
Cap Rate
1.22
DSCR
$2,388
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $2,214 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,710
Downpayment
20%
$50,200
Closing costs
1%
$2,510
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$2,214
Mortgage P&I
52%
$1,230
Property Taxes
3%
$61
Home Insurance
4%
$92
HOA
1%
$17
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263