Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.16% first-year return on $70,752 initial cash invested.
4.16%
Cash On Cash
8.17%
Cap Rate
1.27
DSCR
$2,872
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $2,627 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,752
Downpayment
20%
$50,240
Closing costs
1%
$2,512
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$2,627
Mortgage P&I
47%
$1,351
Property Taxes
7%
$209
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316