Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.99% first-year return on $70,080 initial cash invested.
3.99%
Cash On Cash
8.4%
Cap Rate
1.25
DSCR
$2,822
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $2,589 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,822
Total Expenses
$2,589
Mortgage P&I
49%
$1,389
Property Taxes
5%
$132
Home Insurance
3%
$87
HOA
1%
$21
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310