Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.96% first-year return on $70,668 initial cash invested.
3.96%
Cash On Cash
7.66%
Cap Rate
1.27
DSCR
$2,752
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,519 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,668
Downpayment
20%
$50,160
Closing costs
1%
$2,508
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$2,519
Mortgage P&I
46%
$1,258
Property Taxes
7%
$201
Home Insurance
3%
$91
HOA
1%
$33
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303