Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.31% first-year return on $70,206 initial cash invested.
6.31%
Cash On Cash
8.56%
Cap Rate
1.38
DSCR
$3,063
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $2,694 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$2,694
Mortgage P&I
42%
$1,282
Property Taxes
9%
$269
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337