Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.15% first-year return on $70,857 initial cash invested.
7.15%
Cash On Cash
8.68%
Cap Rate
1.42
DSCR
$2,860
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $2,438 expenses = $422 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,857
Downpayment
20%
$50,340
Closing costs
1%
$2,517
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,860
Total Expenses
$2,438
Mortgage P&I
45%
$1,284
Property Taxes
3%
$93
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315