Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.77% first-year return on $70,878 initial cash invested.
6.77%
Cash On Cash
8.34%
Cap Rate
1.41
DSCR
$2,757
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $2,357 expenses = $400 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,878
Downpayment
20%
$50,360
Closing costs
1%
$2,518
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$2,357
Mortgage P&I
45%
$1,239
Property Taxes
3%
$92
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303