Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.24% first-year return on $70,185 initial cash invested.
4.24%
Cash On Cash
8.12%
Cap Rate
1.28
DSCR
$3,008
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $2,760 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,008
Total Expenses
$2,760
Mortgage P&I
44%
$1,313
Property Taxes
11%
$338
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331