Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.91% first-year return on $70,290 initial cash invested.
6.91%
Cash On Cash
8.69%
Cap Rate
1.4
DSCR
$2,824
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $2,419 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,419
Mortgage P&I
46%
$1,286
Property Taxes
3%
$85
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311