Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.91% first-year return on $70,290 initial cash invested.
8.91%
Cash On Cash
9.21%
Cap Rate
1.5
DSCR
$2,894
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,894 income − $2,372 expenses = $522 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,894
Total Expenses
$2,372
Mortgage P&I
44%
$1,273
Property Taxes
1%
$33
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318