Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.19% first-year return on $70,689 initial cash invested.
2.19%
Cash On Cash
7.23%
Cap Rate
1.19
DSCR
$2,914
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $2,785 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,689
Downpayment
20%
$50,180
Closing costs
1%
$2,509
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$2,785
Mortgage P&I
43%
$1,266
Property Taxes
15%
$436
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321