Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.75% first-year return on $70,290 initial cash invested.
2.75%
Cash On Cash
7.28%
Cap Rate
1.22
DSCR
$2,679
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,679 income − $2,518 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,679
Total Expenses
$2,518
Mortgage P&I
46%
$1,243
Property Taxes
10%
$276
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295