Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.32% first-year return on $70,185 initial cash invested.
1.32%
Cash On Cash
7.4%
Cap Rate
1.13
DSCR
$2,574
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,497 expenses = $77 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,185
Downpayment
20%
$49,700
Closing costs
1%
$2,485
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,497
Mortgage P&I
53%
$1,352
Property Taxes
6%
$159
Home Insurance
3%
$88
HOA
1%
$23
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283